Please rotate your device to landscape mode for a better experience.
Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 5,609 - 93.48%
Level 2: 5000 - $60 - 4,699 - 93.98%
Level 3: 2000 - $35 - 1,884 - 94.18%
Level 4: 4000 - $25 - 3,740 - 93.51%
Luxury : 1000 - $200 - 952 - 95.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,850 - 92.48%
Farm Level 2: 1000 - $15 - 928 - 92.84%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,884 - 93.80%
Average Income per Game$1,741,334
Year to Date Revenue$48,757,347
Farm
Home Games Left13
Average Attendance - %2,778 - 92.60%
Average Income per Game$114,850
Year to Date Revenue$3,215,788

Expense

Pro Players Total Salaries$94,675,000
Farm Players Total Salaries$2,392,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,790,000)
Pro Year To Date Expenses$70,789,928
Farm Year To Date Expenses$3,150,756
Pro Salary Cap To Date$68,823,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,637,340
Farm Estimated Season Revenue$1,493,044
Pro Remaining Season Days51
Pro Expenses Per Days$506,120
Pro Estimated Expenses$25,812,120
Farm Remaining Season Days51
Farm Expenses Per Days$25,482
Farm Estimated Expenses$1,299,582
Estimated Season Expenses$27,111,702
Season Salary Cap$90,885,000
Estimate Under Maximum Salary Cap of $95,500,000$4,615,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,285,000
Current Bank Account$18,032,451
Projected Bank Account$15,051,133

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (5)
Travis Konecny (1 Way Contract) $8,750,000 (8)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
J.T. Miller (1 Way Contract) $8,000,000 (5)
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Dylan Samberg (1 Way Contract) $5,750,000 (3)
Zach Hyman (1 Way Contract) $5,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Dylan Strome (1 Way Contract) $5,000,000 (3)
Nick Paul (1 Way Contract) $3,150,000 (3)
Tyler Myers (1 Way Contract) $3,000,000 (2)
Jordan Staal (1 Way Contract) $2,900,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (8)
Brandon Duhaime (1 Way Contract) $1,850,000 (1)
Tony DeAngelo (1 Way Contract) $1,750,000 (1)
Jack Drury (1 Way Contract) $1,725,000 (1)
Jonathan Quick (1 Way Contract) $1,550,000 (1)
Jamie Benn $1,000,000 (1)
Fraser Minten $1,000,000 (1)
Brent Burns $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $94,675,000
Year 2026 : $88,125,000
Year 2027 : $74,650,000
Year 2028 : $48,100,000
Salary Average Commitment
Year 2025 : $97,584,375
Year 2026 : $87,709,375
Year 2027 : $74,234,375
Year 2028 : $47,684,375
Salary Cap with 1 Way Contract
Year 2025 : $94,675,000
Year 2026 : $84,800,000
Year 2027 : $71,325,000
Year 2028 : $44,775,000

Farm Players Salaries

Connor Hughes $100,000 (3)
Carl Lindbom $100,000 (1)
Cale Fleury $100,000 (3)
Christopher Merisier-Ortiz $100,000 (3)
Curtis McKenzie $100,000 (3)
Daemon Hunt $100,000 (3)
David Gustafsson $100,000 (3)
Jesse Puljujarvi $100,000 (3)
Jonathan Aspirot $100,000 (3)
Joseph Gambardella $100,000 (3)
Kieffer Bellows $100,000 (3)
Liam Foudy $100,000 (3)
Mason Morelli $100,000 (3)
Michael Eyssimont $100,000 (3)
Ryan Jones $100,000 (3)
Xavier Parent $100,000 (3)
Daniil Misyul $100,000 (3)
Dylan Roobroeck $100,000 (1)
Hunter Haight $100,000 (1)
Jett Jones $100,000 (3)
Kyle Mayhew $100,000 (3)
Ryan Johnson $100,000 (3)
Ashton Sautner $100,000 (3)
Jet Greaves $92,500 (2)
Total Farm Players24
Salary Commitment
Year 2025 : $2,392,500
Year 2026 : $2,092,500
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,392,500
Year 2026 : $2,092,500
Year 2027 : $2,000,000
Year 2028 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,599 - 93.32%
Level 2: 5000 - $60 - 4,737 - 94.74%
Level 3: 2000 - $35 - 1,865 - 93.25%
Level 4: 4000 - $25 - 3,761 - 94.03%
Luxury : 1000 - $200 - 943 - 94.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.11%
Farm Level 2: 1000 - $15 - 922 - 92.24%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %16,905 - 93.92%
Average Income per Game$1,740,233
Year to Date Revenue$53,947,211
Farm
Home Games Left10
Average Attendance - %2,785 - 92.82%
Average Income per Game$115,361
Year to Date Revenue$3,576,188

Expense

Pro Players Total Salaries$86,499,998
Farm Players Total Salaries$2,392,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,400,000
Pro Year To Date Expenses$65,372,528
Farm Year To Date Expenses$3,178,194
Pro Salary Cap To Date$63,214,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,402,326
Farm Estimated Season Revenue$1,153,609
Pro Remaining Season Days51
Pro Expenses Per Days$463,542
Pro Estimated Expenses$23,640,642
Farm Remaining Season Days51
Farm Expenses Per Days$25,482
Farm Estimated Expenses$1,299,582
Estimated Season Expenses$24,940,224
Season Salary Cap$90,899,998
Estimate Under Maximum Salary Cap of $95,500,000$4,600,002
Estimate Over Minimum Salary Cap of $70,600,000 $20,299,998
Current Bank Account$38,972,677
Projected Bank Account$32,588,388

Pro Players Salaries

Moritz Seider (1 Way Contract) $8,550,000 (5)
Owen Power (1 Way Contract) $8,350,000 (5)
Jake Oettinger (1 Way Contract) $8,250,000 (8)
Sean Couturier (1 Way Contract) $7,750,000 (5)
Vladislav Gavrikov (1 Way Contract) $7,000,000 (7)
Mikael Granlund (1 Way Contract) $7,000,000 (3)
Casey Mittelstadt (1 Way Contract) $5,750,000 (2)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
Kaapo Kakko (1 Way Contract) $4,525,000 (3)
Max Domi (1 Way Contract) $3,750,000 (3)
Alex Kerfoot (1 Way Contract) $3,000,000 (1)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (1)
Ian Cole (1 Way Contract) $2,800,000 (1)
Reilly Smith (1 Way Contract) $2,000,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
William Carrier (1 Way Contract) $2,000,000 (5)
Ross Johnston $1,100,000 (1)
Travis Hamonic $1,000,000 (1)
Rory Kerins $1,000,000 (3)
Vasily Ponomarev $999,999 (1)
Alex Nylander $999,999 (1)
Josh Doan $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $86,499,998
Year 2026 : $70,675,000
Year 2027 : $62,925,000
Year 2028 : $46,650,000
Salary Average Commitment
Year 2025 : $86,499,998
Year 2026 : $70,675,000
Year 2027 : $62,925,000
Year 2028 : $46,650,000
Salary Cap with 1 Way Contract
Year 2025 : $86,499,998
Year 2026 : $70,675,000
Year 2027 : $62,925,000
Year 2028 : $46,650,000

Farm Players Salaries

Michael Simpson $100,000 (1)
Cameron Wright $100,000 (3)
Brandon Coe $100,000 (3)
Dmitry Osipov $100,000 (3)
Graham Slaggert $100,000 (3)
Isaak Phillips $100,000 (3)
Justin Kirkland $100,000 (3)
Keaton Middleton $100,000 (3)
Roland McKeown $100,000 (3)
Yan Kuznetsov $100,000 (3)
Zach Sawchenko $100,000 (3)
Avery Hayes $100,000 (1)
Colin Felix $100,000 (3)
Dmitry Kuzmin $100,000 (1)
Jaroslav Chmelar $100,000 (1)
Jaxon Nelson $100,000 (3)
Marcus Sylvegard $100,000 (3)
Oliver Okuliar $100,000 (3)
Tristan Luneau $100,000 (1)
Will Zmolek $100,000 (3)
Aaron Ness $100,000 (3)
Jan Jenik $100,000 (1)
Ben Hutton $97,500 (1)
Mikael Diotte $95,000 (2)
Total Farm Players24
Salary Commitment
Year 2025 : $2,392,500
Year 2026 : $1,695,000
Year 2027 : $1,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,392,500
Year 2026 : $1,695,000
Year 2027 : $1,600,000
Year 2028 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,607 - 93.44%
Level 2: 5000 - $60 - 4,768 - 95.36%
Level 3: 2000 - $35 - 1,914 - 95.72%
Level 4: 4000 - $25 - 3,778 - 94.44%
Luxury : 1000 - $200 - 944 - 94.44%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,822 - 91.09%
Farm Level 2: 1000 - $15 - 901 - 90.08%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,011 - 94.51%
Average Income per Game$1,747,706
Year to Date Revenue$48,935,769
Farm
Home Games Left13
Average Attendance - %2,723 - 90.75%
Average Income per Game$112,818
Year to Date Revenue$3,158,892

Expense

Pro Players Total Salaries$95,375,000
Farm Players Total Salaries$2,805,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,759,912
Farm Year To Date Expenses$3,386,988
Pro Salary Cap To Date$69,551,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,720,178
Farm Estimated Season Revenue$1,466,628
Pro Remaining Season Days51
Pro Expenses Per Days$509,766
Pro Estimated Expenses$25,998,066
Farm Remaining Season Days51
Farm Expenses Per Days$27,630
Farm Estimated Expenses$1,409,130
Estimated Season Expenses$27,407,196
Season Salary Cap$95,375,000
Estimate Under Maximum Salary Cap of $95,500,000$125,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,775,000
Current Bank Account$26,947,761
Projected Bank Account$23,727,371

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (6)
Jake Sanderson (1 Way Contract) $8,050,000 (5)
Jesper Bratt (1 Way Contract) $7,875,000 (5)
K'Andre Miller (1 Way Contract) $7,500,000 (8)
Anze Kopitar (1 Way Contract) $7,000,000 (1)
Tom Wilson (1 Way Contract) $6,500,000 (5)
Aaron Ekblad (1 Way Contract) $6,100,000 (8)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (4)
Charlie Coyle (1 Way Contract) $5,250,000 (1)
Artem Zub (1 Way Contract) $4,600,000 (2)
Erik Haula (1 Way Contract) $3,150,000 (1)
Charlie Lindgren (1 Way Contract) $3,000,000 (3)
Mathieu Joseph (1 Way Contract) $2,950,000 (1)
Mattias Janmark $1,450,000 (2)
Daniil Miromanov $1,250,000 (1)
Tomas Nosek $1,000,000 (3)
Travis Dermott $1,000,000 (3)
Max Pacioretty $925,000 (1)
James Reimer $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $95,375,000
Year 2026 : $75,545,000
Year 2027 : $69,495,000
Year 2028 : $64,495,000
Salary Average Commitment
Year 2025 : $96,725,000
Year 2026 : $75,275,000
Year 2027 : $69,225,000
Year 2028 : $64,225,000
Salary Cap with 1 Way Contract
Year 2025 : $95,375,000
Year 2026 : $73,925,000
Year 2027 : $67,875,000
Year 2028 : $62,875,000

Farm Players Salaries

Lukas Reichel $120,000 (1)
Jacob Ingham $100,000 (3)
Matt Murray $100,000 (1)
Andrew Agozzino $100,000 (3)
Anton Blidh $100,000 (3)
Chaz Lucius $100,000 (1)
Corey Schueneman $100,000 (3)
Dylan Gambrell $100,000 (3)
Jordan Oesterle $100,000 (3)
Kyle Marino $100,000 (3)
Mitchell Vande Sompel $100,000 (3)
Pierre-Olivier Joseph $100,000 (3)
Trey Fix-Wolansky $100,000 (3)
William Villeneuve $100,000 (3)
Andre Lee $100,000 (3)
Garrett Roe $100,000 (3)
Isaac Belliveau $100,000 (1)
Landon Slaggert $100,000 (3)
Leo Loof $100,000 (3)
Marcel Marcel $100,000 (1)
Mark Senden $100,000 (3)
Mike Benning $100,000 (3)
Nikita Nesterenko $100,000 (3)
Sebastian D. Aho $100,000 (3)
Tristan Allard $100,000 (3)
Zachary Gallant $100,000 (3)
Ryan Ufko $92,500 (2)
Filip Mesar $92,500 (2)
Total Farm Players28
Salary Commitment
Year 2025 : $2,805,000
Year 2026 : $2,285,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,805,000
Year 2026 : $2,285,000
Year 2027 : $2,100,000
Year 2028 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,743 - 95.72%
Level 2: 5000 - $60 - 4,705 - 94.10%
Level 3: 2000 - $35 - 1,874 - 93.71%
Level 4: 4000 - $25 - 3,845 - 96.11%
Luxury : 1000 - $200 - 948 - 94.76%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.44%
Farm Level 2: 1000 - $15 - 938 - 93.77%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17,114 - 95.08%
Average Income per Game$1,763,423
Year to Date Revenue$52,902,676
Farm
Home Games Left11
Average Attendance - %2,806 - 93.55%
Average Income per Game$116,027
Year to Date Revenue$3,480,816

Expense

Pro Players Total Salaries$82,383,999
Farm Players Total Salaries$2,490,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,732,478
Farm Year To Date Expenses$3,191,107
Pro Salary Cap To Date$59,682,383
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,397,648
Farm Estimated Season Revenue$1,276,299
Pro Remaining Season Days51
Pro Expenses Per Days$442,104
Pro Estimated Expenses$22,547,304
Farm Remaining Season Days51
Farm Expenses Per Days$25,990
Farm Estimated Expenses$1,325,490
Estimated Season Expenses$23,872,794
Season Salary Cap$82,383,999
Estimate Under Maximum Salary Cap of $95,500,000$13,116,001
Estimate Over Minimum Salary Cap of $70,600,000 $11,783,999
Current Bank Account$41,459,907
Projected Bank Account$38,261,060

Pro Players Salaries

Roman Josi (1 Way Contract) $9,059,000 (3)
Shea Theodore (1 Way Contract) $7,425,000 (7)
Colton Parayko (1 Way Contract) $6,500,000 (5)
Anthony Cirelli (1 Way Contract) $6,250,000 (5)
Adin Hill (1 Way Contract) $6,250,000 (6)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (1)
Mats Zuccarello (1 Way Contract) $4,125,000 (1)
Johnathan Kovacevic (1 Way Contract) $4,000,000 (5)
Will Cuylle (1 Way Contract) $3,900,000 (2)
Kirill Marchenko (1 Way Contract) $3,850,000 (2)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (2)
Juuso Valimaki (1 Way Contract) $2,000,000 (1)
Justin Brazeau (1 Way Contract) $1,500,000 (2)
Phillip Di Giuseppe $1,000,000 (3)
Robert Bortuzzo $1,000,000 (3)
Sam Carrick $1,000,000 (2)
Gage Goncalves $1,000,000 (3)
Chris Wagner $1,000,000 (3)
Matt Grzelcyk $1,000,000 (3)
Robby Fabbri $999,999 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $82,383,999
Year 2026 : $67,959,000
Year 2027 : $55,109,000
Year 2028 : $36,050,000
Salary Average Commitment
Year 2025 : $82,383,999
Year 2026 : $67,959,000
Year 2027 : $55,109,000
Year 2028 : $36,050,000
Salary Cap with 1 Way Contract
Year 2025 : $82,383,999
Year 2026 : $67,959,000
Year 2027 : $55,109,000
Year 2028 : $36,050,000

Farm Players Salaries

Parker Gahagen $100,000 (3)
Taylor Ward $100,000 (3)
Charles Hudon $100,000 (3)
Cole Reinhardt $100,000 (3)
Hunter Skinner $100,000 (3)
Jacob Moverare $100,000 (3)
Josh Mahura $100,000 (3)
Josiah Didier $100,000 (3)
Josiah Slavin $100,000 (3)
Liam O'Brien $100,000 (2)
Marc Johnstone $100,000 (3)
Scott Sabourin $100,000 (3)
Turner Ottenbreit $100,000 (3)
Nikita Tolopilo $100,000 (3)
Arttu Hyry $100,000 (3)
Carson Lambos $100,000 (1)
Eetu Liukas $100,000 (1)
Niko Huuhtanen $100,000 (1)
Roman Schmidt $100,000 (1)
Topias Vilen $100,000 (1)
Collin Delia $100,000 (3)
Callum Tung $100,000 (1)
Brandon Biro $100,000 (3)
Karsen Dorwart $97,500 (1)
Shai Buium $92,500 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $2,490,000
Year 2026 : $1,792,500
Year 2027 : $1,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,490,000
Year 2026 : $1,792,500
Year 2027 : $1,600,000
Year 2028 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,667 - 94.45%
Level 2: 5000 - $60 - 4,698 - 93.96%
Level 3: 2000 - $35 - 1,874 - 93.69%
Level 4: 4000 - $25 - 3,741 - 93.53%
Luxury : 1000 - $200 - 949 - 94.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.25%
Farm Level 2: 1000 - $15 - 959 - 95.86%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,930 - 94.05%
Average Income per Game$1,748,472
Year to Date Revenue$52,454,157
Farm
Home Games Left11
Average Attendance - %2,864 - 95.45%
Average Income per Game$118,335
Year to Date Revenue$3,550,037

Expense

Pro Players Total Salaries$73,077,857
Farm Players Total Salaries$2,492,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$53,455,736
Farm Year To Date Expenses$3,306,934
Pro Salary Cap To Date$51,484,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,233,191
Farm Estimated Season Revenue$1,301,680
Pro Remaining Season Days51
Pro Expenses Per Days$393,635
Pro Estimated Expenses$20,075,385
Farm Remaining Season Days51
Farm Expenses Per Days$26,003
Farm Estimated Expenses$1,326,153
Estimated Season Expenses$21,401,538
Season Salary Cap$79,077,857
Estimate Under Maximum Salary Cap of $95,500,000$16,422,143
Estimate Over Minimum Salary Cap of $70,600,000 $8,477,857
Current Bank Account$49,241,524
Projected Bank Account$48,374,857

Pro Players Salaries

Wyatt Johnston (1 Way Contract) $8,400,000 (5)
Matty Beniers (1 Way Contract) $7,142,857 (5)
Dmitry Orlov (1 Way Contract) $6,500,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (2)
Erik Cernak (1 Way Contract) $5,200,000 (5)
Conor Garland (1 Way Contract) $4,950,000 (7)
Alex Laferriere (1 Way Contract) $4,100,000 (3)
Yakov Trenin (1 Way Contract) $3,500,000 (3)
Nate Schmidt (1 Way Contract) $3,500,000 (3)
Joel Hofer (1 Way Contract) $3,400,000 (2)
Ivan Fedotov (1 Way Contract) $3,275,000 (1)
-1 Way Contract Salary Cap : $3,275,000
Andrew Peeke (1 Way Contract) $2,750,000 (1)
Anthony Stolarz (1 Way Contract) $2,500,000 (1)
Pavel Dorofeyev (1 Way Contract) $1,835,000 (1)
Eric Robinson (1 Way Contract) $1,700,000 (4)
Nick DeSimone $1,000,000 (3)
Vinnie Hinostroza $1,000,000 (3)
Justin Bailey $1,000,000 (3)
Grant Hutton $1,000,000 (3)
Lane Hutson $950,000 (1)
Leo Carlsson $950,000 (1)
Will Smith $950,000 (2)
David Jiricek $925,000 (1)
Nathan Walker $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $73,077,857
Year 2026 : $60,017,857
Year 2027 : $43,542,857
Year 2028 : $28,442,857
Salary Average Commitment
Year 2025 : $73,977,857
Year 2026 : $59,867,857
Year 2027 : $43,392,857
Year 2028 : $28,292,857
Salary Cap with 1 Way Contract
Year 2025 : $73,077,857
Year 2026 : $58,967,857
Year 2027 : $42,492,857
Year 2028 : $27,392,857

Farm Players Salaries

Vyacheslav Peksa $100,000 (3)
Spencer Smallman $100,000 (3)
Brandon Hickey $100,000 (3)
Brendan Warren $100,000 (3)
Cameron Hebig $100,000 (3)
Cole Koepke $100,000 (3)
Emilio Pettersen $100,000 (3)
James Hamblin $100,000 (3)
Kale Clague $100,000 (3)
Marc Gatcomb $100,000 (3)
Nikolas Brouillard $100,000 (3)
Patrick Giles $100,000 (3)
Braden Hache $100,000 (1)
Artur Akhtyamov $100,000 (3)
Drew Bavaro $100,000 (3)
Jagger Joshua $100,000 (3)
Joe Fleming $100,000 (1)
Kaleb Lawrence $100,000 (1)
Kyle McDonald $100,000 (3)
Marek Alscher $100,000 (1)
Reid Schaefer $100,000 (1)
Sean Farrell $100,000 (3)
Dylan Wells $100,000 (3)
Ben McCartney $100,000 (3)
Lian Bichsel $92,500 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,492,500
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,492,500
Year 2026 : $1,900,000
Year 2027 : $1,900,000
Year 2028 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,609 - 93.48%
Level 2: 5000 - $60 - 4,645 - 92.91%
Level 3: 2000 - $35 - 1,877 - 93.83%
Level 4: 4000 - $25 - 3,839 - 95.98%
Luxury : 1000 - $200 - 950 - 95.04%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.11%
Farm Level 2: 1000 - $15 - 926 - 92.60%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,920 - 94.00%
Average Income per Game$1,739,383
Year to Date Revenue$48,702,717
Farm
Home Games Left13
Average Attendance - %2,788 - 92.94%
Average Income per Game$115,436
Year to Date Revenue$3,232,197

Expense

Pro Players Total Salaries$80,108,480
Farm Players Total Salaries$2,871,667
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$59,996,587
Farm Year To Date Expenses$3,382,939
Pro Salary Cap To Date$58,073,098
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,611,976
Farm Estimated Season Revenue$1,500,663
Pro Remaining Season Days51
Pro Expenses Per Days$430,252
Pro Estimated Expenses$21,942,852
Farm Remaining Season Days51
Farm Expenses Per Days$27,977
Farm Estimated Expenses$1,426,827
Estimated Season Expenses$23,369,679
Season Salary Cap$84,358,480
Estimate Under Maximum Salary Cap of $95,500,000$11,141,520
Estimate Over Minimum Salary Cap of $70,600,000 $13,758,480
Current Bank Account$38,555,388
Projected Bank Account$39,298,348

Pro Players Salaries

Luke Hughes $9,000,000 (7)
Vince Dunn (1 Way Contract) $7,350,000 (2)
Kevin Hayes (1 Way Contract) $7,142,857 (1)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (1)
Alex Killorn (1 Way Contract) $6,250,000 (2)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
Chris Tanev (1 Way Contract) $4,500,000 (5)
Alex Iafallo (1 Way Contract) $3,666,666 (3)
Kirby Dach (1 Way Contract) $3,362,500 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (2)
Mathieu Olivier (1 Way Contract) $3,000,000 (6)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Arvid Soderblom (1 Way Contract) $2,750,000 (2)
Nick Perbix (1 Way Contract) $2,750,000 (2)
Alex Nedeljkovic (1 Way Contract) $2,500,000 (1)
Dylan Holloway (1 Way Contract) $2,290,457 (1)
Tanner Jeannot (1 Way Contract) $2,071,000 (3)
Tanner Pearson $1,000,000 (1)
Joel Hanley $1,000,000 (3)
Craig Smith $1,000,000 (3)
Zach Benson $950,000 (1)
Marco Kasper $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $80,108,480
Year 2026 : $47,462,666
Year 2027 : $24,237,666
Year 2028 : $16,500,000
Salary Average Commitment
Year 2025 : $80,108,480
Year 2026 : $47,462,666
Year 2027 : $24,237,666
Year 2028 : $16,500,000
Salary Cap with 1 Way Contract
Year 2025 : $80,108,480
Year 2026 : $47,462,666
Year 2027 : $24,237,666
Year 2028 : $16,500,000

Farm Players Salaries

Bokondji Imama $100,000 (3)
Wyatt Aamodt $100,000 (3)
Declan Carlile $100,000 (3)
Fabian Lysell $100,000 (1)
Jimmy Schuldt $100,000 (3)
Kyle MacLean $100,000 (3)
Matthew Strome $100,000 (3)
Max McCormick $100,000 (3)
Michael Sgarbossa $100,000 (3)
Nick Swaney $100,000 (3)
Philip Kemp $100,000 (3)
Rem Pitlick $100,000 (3)
Sammy Blais $100,000 (3)
Ty Glover $100,000 (3)
Zayde Wisdom $100,000 (3)
Carter Mazur $100,000 (3)
Jorian Donovan $100,000 (1)
Joseph Arntsen $100,000 (1)
Luke Prokop $100,000 (3)
Luke Rowe $100,000 (3)
Matyas Sapovaliv $100,000 (1)
Nikolas Matinpalo $100,000 (3)
Sam Malinski $100,000 (3)
Trey Taylor $100,000 (3)
Cameron Whitehead $100,000 (1)
Cam Lund $94,167 (2)
Jacob Fowler $92,500 (3)
Cayden Primeau $92,500 (1)
Ruslan Khazheyev $92,500 (3)
Total Farm Players29
Salary Commitment
Year 2025 : $2,871,667
Year 2026 : $2,279,167
Year 2027 : $2,185,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,871,667
Year 2026 : $2,279,167
Year 2027 : $2,185,000
Year 2028 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,704 - 95.07%
Level 2: 5000 - $60 - 4,677 - 93.54%
Level 3: 2000 - $35 - 1,902 - 95.09%
Level 4: 4000 - $25 - 3,738 - 93.44%
Luxury : 1000 - $200 - 949 - 94.87%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,905 - 95.24%
Farm Level 2: 1000 - $15 - 945 - 94.54%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,969 - 94.27%
Average Income per Game$1,753,083
Year to Date Revenue$47,333,230
Farm
Home Games Left14
Average Attendance - %2,850 - 95.01%
Average Income per Game$118,042
Year to Date Revenue$3,187,143

Expense

Pro Players Total Salaries$94,482,857
Farm Players Total Salaries$3,010,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,113,973
Farm Year To Date Expenses$3,491,983
Pro Salary Cap To Date$69,080,107
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,543,156
Farm Estimated Season Revenue$1,652,593
Pro Remaining Season Days51
Pro Expenses Per Days$505,119
Pro Estimated Expenses$25,761,069
Farm Remaining Season Days51
Farm Expenses Per Days$28,698
Farm Estimated Expenses$1,463,598
Estimated Season Expenses$27,224,667
Season Salary Cap$94,482,857
Estimate Under Maximum Salary Cap of $95,500,000$1,017,143
Estimate Over Minimum Salary Cap of $70,600,000 $23,882,857
Current Bank Account$25,914,417
Projected Bank Account$24,885,499

Pro Players Salaries

Victor Hedman (1 Way Contract) $8,000,000 (4)
Juuse Saros (1 Way Contract) $7,740,000 (8)
Tage Thompson (1 Way Contract) $7,142,857 (5)
Carter Verhaeghe (1 Way Contract) $7,000,000 (8)
Ryan McDonagh (1 Way Contract) $6,750,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (5)
Hampus Lindholm (1 Way Contract) $6,500,000 (5)
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
Valeri Nichushkin (1 Way Contract) $6,125,000 (5)
Kyle Palmieri (1 Way Contract) $4,750,000 (2)
John Marino (1 Way Contract) $4,400,000 (2)
Petr Mrazek (1 Way Contract) $4,250,000 (1)
Will Borgen (1 Way Contract) $4,100,000 (5)
Jordan Greenway (1 Way Contract) $4,000,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (1)
Casey Cizikas (1 Way Contract) $2,500,000 (2)
Victor Olofsson (1 Way Contract) $1,575,000 (1)
Steven Lorentz $1,350,000 (3)
Ty Dellandrea $1,300,000 (1)
Mackie Samoskevich $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $94,482,857
Year 2026 : $76,004,857
Year 2027 : $60,354,857
Year 2028 : $53,107,857
Salary Average Commitment
Year 2025 : $94,247,523
Year 2026 : $76,122,523
Year 2027 : $60,472,523
Year 2028 : $53,107,857
Salary Cap with 1 Way Contract
Year 2025 : $94,482,857
Year 2026 : $76,357,857
Year 2027 : $60,707,857
Year 2028 : $53,107,857

Farm Players Salaries

Emil Heineman $110,000 (2)
Samuel Hlavaj $100,000 (3)
Matt Villalta $100,000 (3)
Billy Sweezey $100,000 (3)
Brad Lambert $100,000 (1)
Brandon Baddock $100,000 (3)
Cal O'Reilly $100,000 (3)
Cavan Fitzgerald $100,000 (3)
Chad Nychuk $100,000 (3)
Chad Ruhwedel $100,000 (3)
Christian Fischer $100,000 (3)
Dakota Mermis $100,000 (3)
Dan Renouf $100,000 (3)
Egor Sokolov $100,000 (3)
Helge Grans $100,000 (3)
Jeremy Davies $100,000 (3)
Kyle Clifford $100,000 (3)
Mitchell McLain $100,000 (3)
Nick Abruzzese $100,000 (3)
Reese Johnson $100,000 (3)
Riley Tufte $100,000 (3)
Tyson Kozak $100,000 (1)
Zack MacEwen $100,000 (3)
Brennan Othmann $100,000 (1)
Djibril Toure $100,000 (1)
Dylan Duke $100,000 (1)
Henry Thrun $100,000 (1)
Ondrej Becher $100,000 (1)
Brett Brochu $100,000 (1)
Adam Beckman $100,000 (3)
Total Farm Players30
Salary Commitment
Year 2025 : $3,010,000
Year 2026 : $2,210,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,010,000
Year 2026 : $2,210,000
Year 2027 : $2,100,000
Year 2028 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,602 - 93.37%
Level 2: 5000 - $60 - 4,727 - 94.53%
Level 3: 2000 - $35 - 1,892 - 94.62%
Level 4: 4000 - $25 - 3,803 - 95.06%
Luxury : 1000 - $200 - 950 - 94.98%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.98%
Farm Level 2: 1000 - $15 - 932 - 93.19%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,974 - 94.30%
Average Income per Game$1,744,823
Year to Date Revenue$52,344,679
Farm
Home Games Left11
Average Attendance - %2,832 - 94.38%
Average Income per Game$117,480
Year to Date Revenue$3,524,397

Expense

Pro Players Total Salaries$71,942,875
Farm Players Total Salaries$3,326,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$54,890,849
Farm Year To Date Expenses$3,717,123
Pro Salary Cap To Date$53,054,888
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,193,049
Farm Estimated Season Revenue$1,292,279
Pro Remaining Season Days51
Pro Expenses Per Days$387,723
Pro Estimated Expenses$19,773,873
Farm Remaining Season Days51
Farm Expenses Per Days$30,345
Farm Estimated Expenses$1,547,595
Estimated Season Expenses$21,321,468
Season Salary Cap$75,442,875
Estimate Under Maximum Salary Cap of $95,500,000$20,057,125
Estimate Over Minimum Salary Cap of $70,600,000 $4,842,875
Current Bank Account$35,261,104
Projected Bank Account$34,424,964

Pro Players Salaries

Dylan Guenther (1 Way Contract) $7,142,875 (8)
Matt Boldy (1 Way Contract) $7,000,000 (5)
Damon Severson (1 Way Contract) $6,250,000 (5)
Logan Stankoven (1 Way Contract) $6,000,000 (8)
Andre Burakovsky (1 Way Contract) $5,500,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (2)
TJ Brodie (1 Way Contract) $3,750,000 (1)
Jack Quinn (1 Way Contract) $3,375,000 (2)
Kaedan Korczak (1 Way Contract) $3,250,000 (5)
Jalen Chatfield (1 Way Contract) $3,000,000 (2)
Pierre Engvall (1 Way Contract) $3,000,000 (5)
Nils Hoglander (1 Way Contract) $3,000,000 (3)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
Niko Mikkola (1 Way Contract) $2,500,000 (1)
Joe Veleno (1 Way Contract) $2,275,000 (1)
Ville Husso (1 Way Contract) $2,200,000 (2)
Jaycob Megna $1,000,000 (3)
Sam Gagner $1,000,000 (3)
Tyler Pitlick $1,000,000 (3)
Kyle Masters $1,000,000 (1)
Adam Ginning $1,000,000 (3)
Matvei Michkov $950,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $71,942,875
Year 2026 : $62,417,875
Year 2027 : $39,642,875
Year 2028 : $32,642,875
Salary Average Commitment
Year 2025 : $71,942,876
Year 2026 : $62,417,876
Year 2027 : $39,642,876
Year 2028 : $32,642,876
Salary Cap with 1 Way Contract
Year 2025 : $71,942,875
Year 2026 : $62,417,875
Year 2027 : $39,642,875
Year 2028 : $32,642,875

Farm Players Salaries

Jayden Struble $141,250 (2)
Juuso Parssinen $125,000 (2)
Alex Kannok-Leipert $100,000 (3)
Jeremy Brodeur $100,000 (3)
Henrik Rybinski $100,000 (3)
Joakim Kemell $100,000 (1)
Mike Vecchione $100,000 (3)
Samuel Helenius $100,000 (1)
Valtteri Puustinen $100,000 (3)
William Lockwood $100,000 (3)
Charles-Alexis Legault $100,000 (1)
Emil Lilleberg $100,000 (3)
Ethan Del Mastro $100,000 (1)
Francesco Pinelli $100,000 (1)
Harrison Brunicke $100,000 (1)
Jack Matier $100,000 (1)
James Malatesta $100,000 (1)
Jani Nyman $100,000 (1)
Brandon Halverson $100,000 (3)
Leevi Merilainen $100,000 (3)
Keith Petruzzelli $100,000 (3)
Hunter Shepard $100,000 (3)
Sasha Pastujov $100,000 (1)
Santeri Hatakka $100,000 (3)
Matthew Sop $100,000 (1)
Luke Tuch $100,000 (3)
Joni Jurmo $100,000 (3)
Stian Solberg $97,500 (2)
Maxim Tsyplakov $92,500 (3)
Conor Geekie $92,500 (1)
Denton Mateychuk $92,500 (2)
Hendrix Lapierre $92,500 (1)
Matt D. Murray $92,500 (3)
Total Farm Players33
Salary Commitment
Year 2025 : $3,326,250
Year 2026 : $2,041,250
Year 2027 : $1,585,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,326,250
Year 2026 : $2,041,250
Year 2027 : $1,585,000
Year 2028 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,708 - 95.14%
Level 2: 5000 - $60 - 4,730 - 94.60%
Level 3: 2000 - $35 - 1,897 - 94.87%
Level 4: 4000 - $25 - 3,809 - 95.23%
Luxury : 1000 - $200 - 934 - 93.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,826 - 91.32%
Farm Level 2: 1000 - $15 - 930 - 92.98%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,080 - 94.89%
Average Income per Game$1,756,669
Year to Date Revenue$47,430,063
Farm
Home Games Left14
Average Attendance - %2,756 - 91.87%
Average Income per Game$113,688
Year to Date Revenue$3,069,571

Expense

Pro Players Total Salaries$98,324,999
Farm Players Total Salaries$2,520,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,500,000)
Pro Year To Date Expenses$73,097,008
Farm Year To Date Expenses$3,171,213
Pro Salary Cap To Date$70,988,134
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,593,366
Farm Estimated Season Revenue$1,591,629
Pro Remaining Season Days51
Pro Expenses Per Days$525,130
Pro Estimated Expenses$26,781,630
Farm Remaining Season Days51
Farm Expenses Per Days$26,146
Farm Estimated Expenses$1,333,446
Estimated Season Expenses$28,115,076
Season Salary Cap$94,824,999
Estimate Under Maximum Salary Cap of $95,500,000$675,001
Estimate Over Minimum Salary Cap of $70,600,000 $24,224,999
Current Bank Account$231,413
Projected Bank Account($1,698,668)

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $14,000,000 (8)
William Nylander (1 Way Contract) $11,500,000 (5)
John Carlson (1 Way Contract) $8,000,000 (1)
Nazem Kadri (1 Way Contract) $7,000,000 (4)
Chris Kreider (1 Way Contract) $6,500,000 (2)
Chandler Stephenson (1 Way Contract) $6,250,000 (5)
MacKenzie Weegar (1 Way Contract) $6,250,000 (5)
Kris Letang (1 Way Contract) $6,100,000 (3)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Joey Daccord (1 Way Contract) $5,000,000 (5)
Mason Marchment (1 Way Contract) $4,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (1)
Adam Henrique (1 Way Contract) $3,000,000 (3)
Jake Evans (1 Way Contract) $2,850,000 (4)
Nick Seeler (1 Way Contract) $2,700,000 (3)
Beck Malenstyn $1,350,000 (1)
Joey Anderson $1,000,000 (3)
Brendan Brisson $1,000,000 (3)
Marc-Andre Fleury $999,999 (1)
Luke Glendening $925,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $98,324,999
Year 2026 : $84,699,000
Year 2027 : $78,199,000
Year 2028 : $57,579,000
Salary Average Commitment
Year 2025 : $98,426,749
Year 2026 : $84,676,750
Year 2027 : $78,176,750
Year 2028 : $57,521,750
Salary Cap with 1 Way Contract
Year 2025 : $98,324,999
Year 2026 : $84,575,000
Year 2027 : $78,075,000
Year 2028 : $57,350,000

Farm Players Salaries

Logan Stanley $125,000 (1)
Mark Sinclair $100,000 (3)
Michael Karow $100,000 (3)
Colton White $100,000 (3)
Daniel D'Amato $100,000 (3)
Dino Kambeitz $100,000 (3)
Dryden Hunt $100,000 (3)
Hunter McKown $100,000 (3)
John Klingberg $100,000 (3)
Jonas Rondbjerg $100,000 (3)
Marc McLaughlin $100,000 (3)
Michael Callahan $100,000 (3)
Ryan McGregor $100,000 (3)
Vadim Zherenko $100,000 (3)
Samuel Bolduc $100,000 (3)
Simon Lundmark $100,000 (3)
Xavier Bernard $100,000 (3)
Chad Hillebrand $100,000 (3)
Maxwell Crozier $100,000 (3)
Roman Kinal $100,000 (3)
Sammy Walker $100,000 (3)
Will MacKinnon $100,000 (3)
Isaac Poulter $100,000 (3)
Chase DeLeo $100,000 (3)
Mikulas Hovorka $95,000 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,520,000
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,520,000
Year 2026 : $2,300,000
Year 2027 : $2,300,000
Year 2028 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,639 - 93.99%
Level 2: 5000 - $60 - 4,733 - 94.67%
Level 3: 2000 - $35 - 1,887 - 94.33%
Level 4: 4000 - $25 - 3,776 - 94.41%
Luxury : 1000 - $200 - 953 - 95.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,831 - 91.53%
Farm Level 2: 1000 - $15 - 920 - 91.97%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,989 - 94.38%
Average Income per Game$1,750,567
Year to Date Revenue$45,514,734
Farm
Home Games Left15
Average Attendance - %2,750 - 91.68%
Average Income per Game$113,685
Year to Date Revenue$2,955,798

Expense

Pro Players Total Salaries$92,604,167
Farm Players Total Salaries$2,987,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,000,000)
Pro Year To Date Expenses$71,519,927
Farm Year To Date Expenses$3,409,053
Pro Salary Cap To Date$69,472,094
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,258,500
Farm Estimated Season Revenue$1,705,268
Pro Remaining Season Days51
Pro Expenses Per Days$495,334
Pro Estimated Expenses$25,262,034
Farm Remaining Season Days51
Farm Expenses Per Days$28,581
Farm Estimated Expenses$1,457,631
Estimated Season Expenses$26,719,665
Season Salary Cap$90,604,167
Estimate Under Maximum Salary Cap of $95,500,000$4,895,833
Estimate Over Minimum Salary Cap of $70,600,000 $20,004,167
Current Bank Account$23,541,552
Projected Bank Account$24,785,655

Pro Players Salaries

Roope Hintz (1 Way Contract) $8,450,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
Brady Skjei (1 Way Contract) $7,000,000 (5)
Anders Lee (1 Way Contract) $7,000,000 (1)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (3)
Marcus Pettersson (1 Way Contract) $5,500,000 (6)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Darcy Kuemper (1 Way Contract) $5,250,000 (2)
Cam York (1 Way Contract) $5,150,000 (5)
Vladimir Tarasenko (1 Way Contract) $4,750,000 (1)
Nick Foligno (1 Way Contract) $4,500,000 (1)
Thomas Harley (1 Way Contract) $4,000,000 (1)
Joseph Woll (1 Way Contract) $3,666,667 (3)
Jamie Drysdale (1 Way Contract) $2,300,000 (5)
Claude Giroux (1 Way Contract) $2,000,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (1)
Philip Tomasino (1 Way Contract) $1,750,000 (1)
Zachary Sanford $1,000,000 (3)
Patrick Brown $1,000,000 (3)
Erik Johnson $925,000 (1)
Zemgus Girgensons $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2025 : $92,604,167
Year 2026 : $66,772,167
Year 2027 : $48,697,167
Year 2028 : $37,530,500
Salary Average Commitment
Year 2025 : $92,604,167
Year 2026 : $65,779,167
Year 2027 : $47,704,167
Year 2028 : $36,537,500
Salary Cap with 1 Way Contract
Year 2025 : $92,604,167
Year 2026 : $65,779,167
Year 2027 : $47,704,167
Year 2028 : $36,537,500

Farm Players Salaries

Vyacheslav Buteyets $100,000 (3)
Dylan Wendt $100,000 (3)
Drew Helleson $100,000 (3)
Hugh McGing $100,000 (3)
Hunter Drew $100,000 (3)
Jakub Lauko $100,000 (3)
Jaret Anderson-Dolan $100,000 (3)
Lane Pederson $100,000 (3)
Louis Crevier $100,000 (3)
Madison Bowey $100,000 (3)
Mason Geertsen $100,000 (3)
Matthew Peca $100,000 (3)
Noah Philp $100,000 (3)
Trevor Carrick $100,000 (3)
Chris Harpur $100,000 (3)
Eduard Sale $100,000 (1)
Jacob Quillan $100,000 (3)
Jason Polin $100,000 (3)
Juha Jaaska $100,000 (3)
Milo Roelens $100,000 (1)
Nikita Novikov $100,000 (1)
Nolan Allan $100,000 (1)
Scott Walford $100,000 (3)
Calle Clang $100,000 (3)
Filip Larsson $100,000 (3)
Carsen Twarynski $100,000 (3)
Dennis Hildeby $100,000 (1)
Donovan Sebrango $100,000 (1)
Rutger McGroarty $95,000 (2)
Nikke Kokko $92,500 (3)
Total Farm Players30
Salary Commitment
Year 2025 : $2,987,500
Year 2026 : $2,387,500
Year 2027 : $2,292,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,987,500
Year 2026 : $2,387,500
Year 2027 : $2,292,500
Year 2028 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,609 - 93.48%
Level 2: 5000 - $60 - 4,754 - 95.08%
Level 3: 2000 - $35 - 1,853 - 92.67%
Level 4: 4000 - $25 - 3,831 - 95.78%
Luxury : 1000 - $200 - 948 - 94.75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,837 - 91.84%
Farm Level 2: 1000 - $15 - 921 - 92.12%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %16,995 - 94.42%
Average Income per Game$1,746,609
Year to Date Revenue$50,651,671
Farm
Home Games Left12
Average Attendance - %2,758 - 91.93%
Average Income per Game$114,035
Year to Date Revenue$3,307,004

Expense

Pro Players Total Salaries$76,963,101
Farm Players Total Salaries$2,700,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,905,625
Farm Year To Date Expenses$3,283,156
Pro Salary Cap To Date$61,862,114
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,959,312
Farm Estimated Season Revenue$1,368,415
Pro Remaining Season Days51
Pro Expenses Per Days$413,870
Pro Estimated Expenses$21,107,370
Farm Remaining Season Days51
Farm Expenses Per Days$27,083
Farm Estimated Expenses$1,381,233
Estimated Season Expenses$22,488,603
Season Salary Cap$76,963,101
Estimate Under Maximum Salary Cap of $95,500,000$18,536,899
Estimate Over Minimum Salary Cap of $70,600,000 $6,363,101
Current Bank Account$36,769,894
Projected Bank Account$36,609,018

Pro Players Salaries

Tim Stutzle (1 Way Contract) $8,350,000 (6)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Devon Toews (1 Way Contract) $7,250,000 (5)
Owen Tippett (1 Way Contract) $6,200,000 (5)
William Karlsson (1 Way Contract) $5,900,000 (2)
Joel Farabee (1 Way Contract) $5,000,000 (3)
Blake Coleman (1 Way Contract) $4,900,000 (2)
Ben Chiarot (1 Way Contract) $4,750,000 (1)
Jake McCabe (1 Way Contract) $4,513,102 (5)
Fabian Zetterlund (1 Way Contract) $4,275,000 (3)
Anthony Duclair (1 Way Contract) $3,500,000 (3)
Nic Dowd (1 Way Contract) $3,000,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Scott Wedgewood (1 Way Contract) $1,500,000 (1)
Isac Lundestrom $1,300,000 (2)
Adam Klapka $1,250,000 (2)
Christian Wolanin $1,000,000 (3)
Dalibor Dvorsky $1,000,000 (1)
Scott Morrow $1,000,000 (1)
Alexandar Georgiev $999,999 (1)
Jackson LaCombe $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $76,963,101
Year 2026 : $66,788,102
Year 2027 : $47,438,102
Year 2028 : $33,663,102
Salary Average Commitment
Year 2025 : $76,963,101
Year 2026 : $66,788,102
Year 2027 : $47,438,102
Year 2028 : $33,663,102
Salary Cap with 1 Way Contract
Year 2025 : $76,963,101
Year 2026 : $66,788,102
Year 2027 : $47,438,102
Year 2028 : $33,663,102

Farm Players Salaries

Henrik Tikkanen $100,000 (3)
Xavier Bourgault $100,000 (1)
Brogan Rafferty $100,000 (3)
Ian Mitchell $100,000 (3)
Jeff Malott $100,000 (3)
Jeremie Poirier $100,000 (3)
Jesse Ylonen $100,000 (3)
Klim Kostin $100,000 (3)
Mark Friedman $100,000 (3)
Oskar Olausson $100,000 (1)
Tobias Bjornfot $100,000 (3)
Tye Felhaber $100,000 (3)
Wyatte Wylie $100,000 (3)
Braeden Bowman $100,000 (1)
Connor D. Murphy $100,000 (3)
Chase Wheatcroft $100,000 (3)
Cole Krygier $100,000 (3)
Connor Mayer $100,000 (3)
Jacob Melanson $100,000 (1)
John Farinacci $100,000 (3)
Oliver Kylington $100,000 (3)
Roni Hirvonen $100,000 (3)
Scooter Brickey $100,000 (3)
Cal Petersen $100,000 (3)
Colten Ellis $100,000 (3)
Arthur Kaliyev $100,000 (3)
Judd Caulfield $100,000 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,700,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,700,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,798 - 96.63%
Level 2: 5000 - $60 - 4,697 - 93.93%
Level 3: 2000 - $35 - 1,893 - 94.67%
Level 4: 4000 - $25 - 3,861 - 96.53%
Luxury : 1000 - $200 - 953 - 95.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.14%
Farm Level 2: 1000 - $15 - 927 - 92.74%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,201 - 95.56%
Average Income per Game$1,773,720
Year to Date Revenue$51,437,869
Farm
Home Games Left12
Average Attendance - %2,770 - 92.34%
Average Income per Game$114,476
Year to Date Revenue$3,319,805

Expense

Pro Players Total Salaries$89,539,250
Farm Players Total Salaries$2,537,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($6,000,000)
Pro Year To Date Expenses$63,217,973
Farm Year To Date Expenses$3,255,670
Pro Salary Cap To Date$61,171,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,284,635
Farm Estimated Season Revenue$1,373,712
Pro Remaining Season Days51
Pro Expenses Per Days$479,371
Pro Estimated Expenses$24,447,921
Farm Remaining Season Days51
Farm Expenses Per Days$26,237
Farm Estimated Expenses$1,338,087
Estimated Season Expenses$25,786,008
Season Salary Cap$83,539,250
Estimate Under Maximum Salary Cap of $95,500,000$11,960,750
Estimate Over Minimum Salary Cap of $70,600,000 $12,939,250
Current Bank Account$38,284,032
Projected Bank Account$35,156,371

Pro Players Salaries

Mitch Marner (1 Way Contract) $12,000,000 (8)
Sebastian Aho (1 Way Contract) $9,750,000 (5)
Connor Hellebuyck (1 Way Contract) $8,500,000 (5)
Brock Boeser (1 Way Contract) $7,250,000 (7)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Gustav Forsling (1 Way Contract) $5,750,000 (5)
Philip Broberg (1 Way Contract) $4,580,917 (1)
Connor Murphy (1 Way Contract) $4,400,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (2)
Taylor Hall (1 Way Contract) $3,166,667 (3)
Martin Pospisil $2,500,000 (3)
Brandon Tanev (1 Way Contract) $2,500,000 (3)
Frederick Gaudreau (1 Way Contract) $2,100,000 (3)
Conor Sheary (1 Way Contract) $2,000,000 (1)
Mark Kastelic (1 Way Contract) $1,566,667 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Colin Miller (1 Way Contract) $1,500,000 (1)
Philipp Kurashev $1,200,000 (1)
Seth Griffith $1,000,000 (3)
Alexander Wennberg $1,000,000 (3)
Maveric Lamoureux $1,000,000 (1)
Brendan Gaunce $1,000,000 (3)
Luke Evangelista $999,999 (1)
Julien Gauthier $925,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $89,539,250
Year 2026 : $66,833,334
Year 2027 : $62,083,334
Year 2028 : $43,250,000
Salary Average Commitment
Year 2025 : $89,539,250
Year 2026 : $66,833,334
Year 2027 : $62,083,334
Year 2028 : $43,250,000
Salary Cap with 1 Way Contract
Year 2025 : $89,539,250
Year 2026 : $66,833,334
Year 2027 : $62,083,334
Year 2028 : $43,250,000

Farm Players Salaries

Peyton Krebs $145,000 (1)
Thomas Milic $100,000 (1)
Aleksanteri Kaskimaki $100,000 (1)
Connor Carrick $100,000 (3)
Dillon Heatherington $100,000 (3)
Gemel Smith $100,000 (3)
Jean-Luc Foudy $100,000 (3)
Rasmus Kupari $100,000 (3)
Samuel Laberge $100,000 (3)
Spencer Stastney $100,000 (3)
Vladislav Kolyachonok $100,000 (3)
Adam Sykora $100,000 (1)
Andrew Lucas $100,000 (3)
Jaxson Stauber $100,000 (3)
Jake Furlong $100,000 (1)
Justin Hryckowian $100,000 (3)
Logan Morrison $100,000 (3)
Nikita Chibrikov $100,000 (1)
Ondrej Pavel $100,000 (3)
Rodrigo Abols $100,000 (3)
Ryan Mast $100,000 (1)
Skyler Brind'Amour $100,000 (3)
Topi Niemela $100,000 (3)
Axel Jonsson-Fjallby $100,000 (3)
Luca Del Bel Belluz $92,500 (2)
Total Farm Players25
Salary Commitment
Year 2025 : $2,537,500
Year 2026 : $1,792,500
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,537,500
Year 2026 : $1,792,500
Year 2027 : $1,700,000
Year 2028 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 5,640 - 93.99%
Level 2: 5000 - $60 - 4,771 - 95.41%
Level 3: 2000 - $35 - 1,915 - 95.73%
Level 4: 4000 - $25 - 3,749 - 93.72%
Luxury : 1000 - $200 - 952 - 95.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.84%
Farm Level 2: 1000 - $15 - 939 - 93.87%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,026 - 94.59%
Average Income per Game$1,753,966
Year to Date Revenue$50,865,007
Farm
Home Games Left12
Average Attendance - %2,816 - 93.85%
Average Income per Game$116,465
Year to Date Revenue$3,377,484

Expense

Pro Players Total Salaries$78,855,357
Farm Players Total Salaries$2,542,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$375,000
Pro Year To Date Expenses$57,085,567
Farm Year To Date Expenses$3,257,706
Pro Salary Cap To Date$55,084,015
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,047,589
Farm Estimated Season Revenue$1,397,580
Pro Remaining Season Days51
Pro Expenses Per Days$423,726
Pro Estimated Expenses$21,610,026
Farm Remaining Season Days51
Farm Expenses Per Days$26,263
Farm Estimated Expenses$1,339,413
Estimated Season Expenses$22,949,439
Season Salary Cap$79,230,357
Estimate Under Maximum Salary Cap of $95,500,000$16,269,643
Estimate Over Minimum Salary Cap of $70,600,000 $8,630,357
Current Bank Account$35,899,218
Projected Bank Account$35,394,948

Pro Players Salaries

Filip Forsberg (1 Way Contract) $8,500,000 (5)
Josh Norris (1 Way Contract) $7,950,000 (5)
Brandon Montour (1 Way Contract) $7,142,857 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (5)
Quinton Byfield (1 Way Contract) $6,250,000 (4)
Josh Morrissey (1 Way Contract) $6,250,000 (3)
Mackenzie Blackwood (1 Way Contract) $5,250,000 (5)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (1)
Patrick Kane (1 Way Contract) $3,000,000 (1)
Radek Faksa (1 Way Contract) $2,000,000 (3)
Jordan Spence (1 Way Contract) $1,500,000 (1)
Bobby McMann $1,350,000 (1)
Casey DeSmith $1,000,000 (2)
Matthew Highmore $1,000,000 (3)
Vasily Podkolzin $1,000,000 (1)
Fedor Svechkov $925,000 (1)
Olen Zellweger $925,000 (1)
Pavel Mintyukov $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $78,855,357
Year 2026 : $65,980,357
Year 2027 : $56,042,857
Year 2028 : $46,792,857
Salary Average Commitment
Year 2025 : $78,855,357
Year 2026 : $65,980,357
Year 2027 : $56,042,857
Year 2028 : $46,792,857
Salary Cap with 1 Way Contract
Year 2025 : $78,855,357
Year 2026 : $65,980,357
Year 2027 : $56,042,857
Year 2028 : $46,792,857

Farm Players Salaries

Tyler Kleven $150,000 (2)
Gabriel Carriere $100,000 (3)
Filip Bystedt $100,000 (1)
Ben Harpur $100,000 (3)
Boris Katchouk $100,000 (3)
Derrick Pouliot $100,000 (3)
Jack Thompson $100,000 (3)
Marc Del Gaizo $100,000 (3)
Mathias Laferriere $100,000 (3)
Nicolas Aube-Kubel $100,000 (3)
Robbie Russo $100,000 (3)
Xavier Simoneau $100,000 (3)
Angus Booth $100,000 (1)
Frederic Brunet $100,000 (1)
Pavel Cajan $100,000 (1)
Hunter Johannes $100,000 (3)
Nikita Grebenkin $100,000 (1)
Sam Lipkin $100,000 (1)
Sandis Vilmanis $100,000 (1)
Yegor Sidorov $100,000 (1)
Zack Ostapchuk $100,000 (1)
Adam Scheel $100,000 (3)
Arturs Silovs $100,000 (3)
Austin Poganski $100,000 (3)
Jett Luchanko $92,500 (3)
Total Farm Players25
Salary Commitment
Year 2025 : $2,542,500
Year 2026 : $1,642,500
Year 2027 : $1,492,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,542,500
Year 2026 : $1,642,500
Year 2027 : $1,492,500
Year 2028 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $100 - 5,741 - 95.68%
Level 2: 5000 - $60 - 4,727 - 94.55%
Level 3: 2000 - $35 - 1,885 - 94.26%
Level 4: 4000 - $25 - 3,804 - 95.11%
Luxury : 1000 - $200 - 953 - 95.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 92.98%
Farm Level 2: 1000 - $15 - 952 - 95.22%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17,111 - 95.06%
Average Income per Game$1,765,864
Year to Date Revenue$54,741,799
Farm
Home Games Left10
Average Attendance - %2,812 - 93.73%
Average Income per Game$115,880
Year to Date Revenue$3,592,281

Expense

Pro Players Total Salaries$73,620,000
Farm Players Total Salaries$2,665,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$54,963,647
Farm Year To Date Expenses$3,344,389
Pro Salary Cap To Date$52,833,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,658,645
Farm Estimated Season Revenue$1,158,800
Pro Remaining Season Days51
Pro Expenses Per Days$396,458
Pro Estimated Expenses$20,219,358
Farm Remaining Season Days51
Farm Expenses Per Days$26,901
Farm Estimated Expenses$1,371,951
Estimated Season Expenses$21,591,309
Season Salary Cap$79,620,000
Estimate Under Maximum Salary Cap of $95,500,000$15,880,000
Estimate Over Minimum Salary Cap of $70,600,000 $9,020,000
Current Bank Account$40,026,043
Projected Bank Account$37,252,179

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Adam Pelech (1 Way Contract) $5,750,000 (4)
Josh Anderson (1 Way Contract) $5,500,000 (2)
Marco Rossi (1 Way Contract) $5,000,000 (3)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (5)
Ryan Lindgren (1 Way Contract) $4,500,000 (4)
Dmitri Voronkov (1 Way Contract) $4,175,000 (2)
Josh Manson (1 Way Contract) $3,950,000 (2)
Jake Neighbours (1 Way Contract) $3,750,000 (2)
Olli Maatta (1 Way Contract) $3,500,000 (3)
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
Dan Vladar (1 Way Contract) $3,350,000 (2)
Mario Ferraro (1 Way Contract) $3,250,000 (1)
Logan O'Connor (1 Way Contract) $2,500,000 (6)
Conor Timmins (1 Way Contract) $2,200,000 (2)
Ryker Evans (1 Way Contract) $2,050,000 (2)
Yaroslav Askarov (1 Way Contract) $2,000,000 (2)
Joel Kiviranta $1,250,000 (1)
Nathan Gaucher $1,000,000 (1)
Anthony Vincent $1,000,000 (3)
Wilmer Skoog $1,000,000 (3)
Matt Nieto $1,000,000 (3)
Frank Nazar $950,000 (8)
Total Pro Players23
Salary Commitment
Year 2025 : $73,620,000
Year 2026 : $73,729,991
Year 2027 : $46,754,991
Year 2028 : $35,254,991
Salary Average Commitment
Year 2025 : $78,528,742
Year 2026 : $73,028,742
Year 2027 : $46,053,742
Year 2028 : $34,553,742
Salary Cap with 1 Way Contract
Year 2025 : $73,620,000
Year 2026 : $68,120,000
Year 2027 : $41,145,000
Year 2028 : $29,645,000

Farm Players Salaries

Waltteri Ignatjew $100,000 (3)
Tanner Laczynski $100,000 (3)
Andreas Englund $100,000 (3)
Brett Murray $100,000 (3)
Garrett Pilon $100,000 (3)
Garrett Wilson $100,000 (3)
Gerry Mayhew $100,000 (3)
Jake Leschyshyn $100,000 (3)
Martin Frk $100,000 (3)
Matthew Robertson $100,000 (3)
Michael Dipietro $100,000 (3)
Ryan Schmelzer $100,000 (3)
Tobie Paquette-Bisson $100,000 (3)
Travis Boyd $100,000 (3)
Tyrel Bauer $100,000 (3)
Zachary Hayes $100,000 (3)
Cade Webber $100,000 (3)
Caedan Bankier $100,000 (1)
Jake Wise $100,000 (3)
Jakub Dvorak $100,000 (1)
Marat Khusnutdinov $100,000 (3)
Adam Boqvist $100,000 (3)
Cooper Black $95,000 (1)
Paul Cotter $92,500 (1)
Jordan Harris $92,500 (1)
Corson Ceulemans $92,500 (1)
Brandt Clarke $92,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,665,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,665,000
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,682 - 94.70%
Level 2: 5000 - $60 - 4,724 - 94.49%
Level 3: 2000 - $35 - 1,858 - 92.90%
Level 4: 4000 - $25 - 3,811 - 95.28%
Luxury : 1000 - $200 - 969 - 96.95%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.22%
Farm Level 2: 1000 - $15 - 933 - 93.27%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,045 - 94.69%
Average Income per Game$1,760,547
Year to Date Revenue$49,295,302
Farm
Home Games Left13
Average Attendance - %2,817 - 93.90%
Average Income per Game$116,715
Year to Date Revenue$3,268,028

Expense

Pro Players Total Salaries$92,558,332
Farm Players Total Salaries$2,600,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,442,827
Farm Year To Date Expenses$3,207,138
Pro Salary Cap To Date$65,369,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,887,104
Farm Estimated Season Revenue$1,517,299
Pro Remaining Season Days51
Pro Expenses Per Days$495,095
Pro Estimated Expenses$25,249,845
Farm Remaining Season Days51
Farm Expenses Per Days$26,562
Farm Estimated Expenses$1,354,662
Estimated Season Expenses$26,604,507
Season Salary Cap$92,558,332
Estimate Under Maximum Salary Cap of $95,500,000$2,941,668
Estimate Over Minimum Salary Cap of $70,600,000 $21,958,332
Current Bank Account$31,913,365
Projected Bank Account$29,713,261

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (6)
Cale Makar (1 Way Contract) $9,000,000 (2)
Sam Bennett (1 Way Contract) $8,000,000 (8)
Brock Nelson (1 Way Contract) $7,500,000 (3)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Travis Sanheim (1 Way Contract) $6,250,000 (5)
Logan Thompson (1 Way Contract) $5,850,000 (6)
Adrian Kempe (1 Way Contract) $5,500,000 (6)
Mike Matheson (1 Way Contract) $4,875,000 (5)
Trevor Moore (1 Way Contract) $4,200,000 (3)
Mikey Anderson (1 Way Contract) $4,125,000 (5)
Matias Maccelli (1 Way Contract) $3,425,000 (1)
Jordan Martinook (1 Way Contract) $3,050,000 (2)
Jeff Skinner (1 Way Contract) $3,000,000 (1)
Anthony Mantha (1 Way Contract) $2,500,000 (4)
Yanni Gourde (1 Way Contract) $2,333,333 (6)
Parker Kelly (1 Way Contract) $1,700,000 (5)
Jeff Petry $1,000,000 (1)
Jansen Harkins $1,000,000 (3)
Dylan McIlrath $1,000,000 (3)
Ilya Samsonov $999,999 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $92,558,332
Year 2026 : $91,160,333
Year 2027 : $79,110,333
Year 2028 : $65,410,333
Salary Average Commitment
Year 2025 : $92,558,332
Year 2026 : $84,133,333
Year 2027 : $72,083,333
Year 2028 : $58,383,333
Salary Cap with 1 Way Contract
Year 2025 : $92,558,332
Year 2026 : $84,133,333
Year 2027 : $72,083,333
Year 2028 : $58,383,333

Farm Players Salaries

Jakub Dobes $100,000 (3)
Chris Driedger $100,000 (3)
Ben Meyers $100,000 (3)
Calle Rosen $100,000 (3)
Chase Priskie $100,000 (3)
Cole Bardreau $100,000 (3)
Gabriel Dumont $100,000 (3)
Gabriel Fortier $100,000 (3)
John Ludvig $100,000 (3)
Justin Dowling $100,000 (3)
Matej Blumel $100,000 (3)
Matt Martin $100,000 (3)
Noel Hoefenmayer $100,000 (3)
Owen Sillinger $100,000 (3)
T.J. Tynan $100,000 (3)
Adam Engstrom $100,000 (1)
Bo Groulx $100,000 (3)
Charlie Wright $100,000 (1)
Dylan Anhorn $100,000 (3)
Kai Uchacz $100,000 (1)
Nick Leivermann $100,000 (3)
Vsevolod Komarov $100,000 (1)
Zach Dean $100,000 (1)
Aaron Dell $100,000 (3)
Alex Limoges $100,000 (3)
Wyatt Kaiser $100,000 (3)
Total Farm Players26
Salary Commitment
Year 2025 : $2,600,000
Year 2026 : $2,149,200
Year 2027 : $2,149,200
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,600,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $100 - 5,664 - 94.39%
Level 2: 5000 - $60 - 4,755 - 95.10%
Level 3: 2000 - $35 - 1,888 - 94.38%
Level 4: 4000 - $25 - 3,785 - 94.62%
Luxury : 1000 - $200 - 948 - 94.80%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,865 - 93.23%
Farm Level 2: 1000 - $15 - 943 - 94.26%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,039 - 94.66%
Average Income per Game$1,754,844
Year to Date Revenue$49,135,622
Farm
Home Games Left13
Average Attendance - %2,807 - 93.57%
Average Income per Game$115,923
Year to Date Revenue$3,245,837

Expense

Pro Players Total Salaries$100,701,190
Farm Players Total Salaries$2,915,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($5,500,000)
Pro Year To Date Expenses$75,376,914
Farm Year To Date Expenses$3,469,333
Pro Salary Cap To Date$73,520,121
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,812,967
Farm Estimated Season Revenue$1,506,996
Pro Remaining Season Days51
Pro Expenses Per Days$537,506
Pro Estimated Expenses$27,412,806
Farm Remaining Season Days51
Farm Expenses Per Days$28,203
Farm Estimated Expenses$1,438,353
Estimated Season Expenses$28,851,159
Season Salary Cap$95,201,190
Estimate Under Maximum Salary Cap of $95,500,000$298,810
Estimate Over Minimum Salary Cap of $70,600,000 $24,601,190
Current Bank Account$18,535,212
Projected Bank Account$14,004,016

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
Tyler Seguin (1 Way Contract) $9,850,000 (2)
Zach Werenski (1 Way Contract) $9,583,333 (3)
Patrik Laine (1 Way Contract) $8,700,000 (5)
Brock Faber (1 Way Contract) $8,500,000 (8)
Kevin Fiala (1 Way Contract) $7,875,000 (4)
Kyle Connor (1 Way Contract) $7,142,857 (6)
Lukas Dostal (1 Way Contract) $6,500,000 (5)
Alexander Romanov (1 Way Contract) $6,250,000 (8)
Calle Jarnkrok (1 Way Contract) $2,100,000 (1)
Pontus Holmberg (1 Way Contract) $1,550,000 (2)
Nils Lundkvist $1,250,000 (1)
David Rittich $1,000,000 (1)
Kevin Rooney $1,000,000 (3)
Trevor Lewis $1,000,000 (3)
Kailer Yamamoto $1,000,000 (3)
Jayson Megna $1,000,000 (3)
Cole Smith $1,000,000 (1)
Macklin Celebrini $975,000 (2)
Nick Blankenburg $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $100,701,190
Year 2026 : $82,094,333
Year 2027 : $69,719,333
Year 2028 : $56,136,000
Salary Average Commitment
Year 2025 : $100,948,942
Year 2026 : $82,173,942
Year 2027 : $69,798,942
Year 2028 : $56,215,609
Salary Cap with 1 Way Contract
Year 2025 : $100,701,190
Year 2026 : $81,926,190
Year 2027 : $69,551,190
Year 2028 : $55,967,857

Farm Players Salaries

Kaapo Kahkonen $115,000 (1)
Benjamin Gaudreau $100,000 (1)
Aidan Fulp $100,000 (3)
Brian Halonen $100,000 (3)
Calen Addison $100,000 (3)
Connor Mackey $100,000 (3)
Devante Stephens $100,000 (3)
Gage Quinney $100,000 (3)
Joel Teasdale $100,000 (3)
Jujhar Khaira $100,000 (3)
Mason Shaw $100,000 (3)
Sam Poulin $100,000 (3)
Scott Perunovich $100,000 (3)
William Lagesson $100,000 (3)
Aleksi Heimosalmi $100,000 (1)
Magnus Hellberg $100,000 (3)
Alex Jefferies $100,000 (3)
Bogdan Trineyev $100,000 (3)
Ethan Cardwell $100,000 (3)
Gabriel Szturc $100,000 (1)
Jackson Edward $100,000 (1)
Michael Buchinger $100,000 (1)
Riley Fiddler-Schultz $100,000 (3)
Riley Hughes $100,000 (3)
Samu Tuomaala $100,000 (1)
Brandon Bussi $100,000 (3)
Kevin Mandolese $100,000 (3)
Blake Hillman $100,000 (3)
Eemil Viro $100,000 (1)
Total Farm Players29
Salary Commitment
Year 2025 : $2,915,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,915,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,720 - 95.33%
Level 2: 5000 - $60 - 4,792 - 95.84%
Level 3: 2000 - $35 - 1,883 - 94.14%
Level 4: 4000 - $25 - 3,716 - 92.91%
Luxury : 1000 - $200 - 945 - 94.48%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.09%
Farm Level 2: 1000 - $15 - 936 - 93.58%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,056 - 94.76%
Average Income per Game$1,762,645
Year to Date Revenue$45,828,772
Farm
Home Games Left15
Average Attendance - %2,798 - 93.26%
Average Income per Game$115,637
Year to Date Revenue$3,006,573

Expense

Pro Players Total Salaries$95,075,000
Farm Players Total Salaries$2,292,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,367,557
Farm Year To Date Expenses$3,098,646
Pro Salary Cap To Date$67,007,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,439,676
Farm Estimated Season Revenue$1,734,561
Pro Remaining Season Days51
Pro Expenses Per Days$508,203
Pro Estimated Expenses$25,918,353
Farm Remaining Season Days51
Farm Expenses Per Days$24,961
Farm Estimated Expenses$1,273,011
Estimated Season Expenses$27,191,364
Season Salary Cap$95,075,000
Estimate Under Maximum Salary Cap of $95,500,000$425,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,475,000
Current Bank Account$26,369,142
Projected Bank Account$27,352,015

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (2)
Seth Jones (1 Way Contract) $9,500,000 (5)
Robert Thomas (1 Way Contract) $8,125,000 (5)
Cole Caufield (1 Way Contract) $7,850,000 (5)
Gabriel Vilardi (1 Way Contract) $7,500,000 (6)
Morgan Geekie (1 Way Contract) $5,500,000 (6)
Kevin Bahl (1 Way Contract) $5,300,000 (6)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Jake Middleton (1 Way Contract) $4,350,000 (4)
Dante Fabbro (1 Way Contract) $4,125,000 (4)
David Perron (1 Way Contract) $4,000,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
Dakota Joshua (1 Way Contract) $3,250,000 (3)
Kent Johnson (1 Way Contract) $1,800,000 (2)
Brett Leason $1,000,000 (3)
Chris Terry $1,000,000 (3)
Andrew Poturalski $1,000,000 (3)
Jack Johnson $1,000,000 (3)
Lucas Carlsson $1,000,000 (3)
Matt Rempe $1,000,000 (3)
Mitchell Chaffee $1,000,000 (3)
Ryan Carpenter $1,000,000 (3)
Jonny Brodzinski $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $95,075,000
Year 2026 : $89,900,000
Year 2027 : $72,000,000
Year 2028 : $60,750,000
Salary Average Commitment
Year 2025 : $97,700,000
Year 2026 : $89,025,000
Year 2027 : $71,125,000
Year 2028 : $59,875,000
Salary Cap with 1 Way Contract
Year 2025 : $95,075,000
Year 2026 : $86,400,000
Year 2027 : $68,500,000
Year 2028 : $57,250,000

Farm Players Salaries

Marcus Hogberg $100,000 (3)
Ronan Seeley $100,000 (3)
Ben Gleason $100,000 (3)
Cameron Hughes $100,000 (3)
Corey Andonovski $100,000 (3)
Kevin Connauton $100,000 (3)
Lucas Condotta $100,000 (3)
Luke Toporowski $100,000 (3)
Mason Jobst $100,000 (3)
Max Willman $100,000 (3)
Mitchell Stephens $100,000 (3)
Wyatt Bongiovanni $100,000 (3)
Joel Blomqvist $100,000 (3)
Anton Malmstrom $100,000 (3)
Christoffer Sedoff $100,000 (3)
Donovan Houle-Villeneuve $100,000 (3)
Jalen Luypen $100,000 (3)
Ryan McAllister $100,000 (3)
Tyson Hinds $100,000 (1)
Viktor Neuchev $100,000 (1)
Eetu Makiniemi $100,000 (3)
Adam Wilsby $100,000 (3)
Ian Moore $92,500 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,292,500
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,292,500
Year 2026 : $2,000,000
Year 2027 : $2,000,000
Year 2028 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameNew Arena Seattle Center
Level 1: 6000 - $100 - 5,611 - 93.51%
Level 2: 5000 - $60 - 4,718 - 94.36%
Level 3: 2000 - $35 - 1,911 - 95.56%
Level 4: 4000 - $25 - 3,799 - 94.98%
Luxury : 1000 - $200 - 955 - 95.46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.25%
Farm Level 2: 1000 - $15 - 937 - 93.73%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,994 - 94.41%
Average Income per Game$1,747,543
Year to Date Revenue$48,931,199
Farm
Home Games Left13
Average Attendance - %2,822 - 94.08%
Average Income per Game$116,853
Year to Date Revenue$3,271,876

Expense

Pro Players Total Salaries$81,995,086
Farm Players Total Salaries$2,676,667
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,714,700
Farm Year To Date Expenses$3,184,381
Pro Salary Cap To Date$60,621,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,718,057
Farm Estimated Season Revenue$1,519,085
Pro Remaining Season Days51
Pro Expenses Per Days$440,079
Pro Estimated Expenses$22,444,029
Farm Remaining Season Days51
Farm Expenses Per Days$26,962
Farm Estimated Expenses$1,375,062
Estimated Season Expenses$23,819,091
Season Salary Cap$81,995,086
Estimate Under Maximum Salary Cap of $95,500,000$13,504,914
Estimate Over Minimum Salary Cap of $70,600,000 $11,395,086
Current Bank Account$36,303,994
Projected Bank Account$36,722,045

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Morgan Rielly (1 Way Contract) $7,500,000 (5)
Seth Jarvis (1 Way Contract) $7,420,087 (5)
Troy Terry (1 Way Contract) $7,000,000 (5)
John Gibson (1 Way Contract) $6,400,000 (2)
Bryan Rust (1 Way Contract) $5,125,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Brandon Carlo (1 Way Contract) $4,100,000 (2)
Ross Colton (1 Way Contract) $4,000,000 (2)
Shane Pinto (1 Way Contract) $3,750,000 (1)
Brayden McNabb (1 Way Contract) $3,650,000 (3)
Vladislav Namestnikov (1 Way Contract) $3,000,000 (2)
Miles Wood (1 Way Contract) $2,500,000 (4)
Brett Howden (1 Way Contract) $2,500,000 (5)
Yegor Chinakhov (1 Way Contract) $2,100,000 (1)
Adam Gaudette (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (1)
Alexey Toropchenko (1 Way Contract) $1,700,000 (1)
Noah Juulsen $1,000,000 (3)
Nick Cousins $1,000,000 (3)
Cam Atkinson $999,999 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $81,995,086
Year 2026 : $57,195,087
Year 2027 : $37,695,087
Year 2028 : $26,920,087
Salary Average Commitment
Year 2025 : $81,995,086
Year 2026 : $57,195,087
Year 2027 : $37,695,087
Year 2028 : $26,920,087
Salary Cap with 1 Way Contract
Year 2025 : $81,995,086
Year 2026 : $57,195,087
Year 2027 : $37,695,087
Year 2028 : $26,920,087

Farm Players Salaries

Carter Gylander $100,000 (3)
Ryan Shea $100,000 (3)
Drake Caggiula $100,000 (3)
Ethan Keppen $100,000 (3)
Filip Roos $100,000 (3)
Jackson Cates $100,000 (3)
Jake Christiansen $100,000 (3)
Joe Snively $100,000 (3)
Joona Koppanen $100,000 (3)
Josh Jacobs $100,000 (3)
Josh Lopina $100,000 (3)
Nathan Smith $100,000 (3)
Oliver Wahlstrom $100,000 (3)
Thomas Miller $100,000 (3)
Jakub Skarek $100,000 (3)
Artem Grushnikov $100,000 (1)
Christian Felton $100,000 (3)
Ivan Ivan $100,000 (3)
Jared Davidson $100,000 (3)
Liam Ohgren $100,000 (1)
Luca Cagnoni $100,000 (1)
Noah Laba $100,000 (1)
Ben Jones $100,000 (3)
Artem Duda $95,000 (2)
Cutter Gauthier $95,000 (1)
Collin Graf $94,167 (1)
Zac Jones $92,500 (1)
Total Farm Players27
Salary Commitment
Year 2025 : $2,676,667
Year 2026 : $1,995,000
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,676,667
Year 2026 : $1,995,000
Year 2027 : $1,900,000
Year 2028 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $100 - 5,581 - 93.02%
Level 2: 5000 - $60 - 4,711 - 94.22%
Level 3: 2000 - $35 - 1,898 - 94.89%
Level 4: 4000 - $25 - 3,748 - 93.71%
Luxury : 1000 - $200 - 952 - 95.23%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,863 - 93.13%
Farm Level 2: 1000 - $15 - 916 - 91.57%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,891 - 93.84%
Average Income per Game$1,739,418
Year to Date Revenue$46,964,297
Farm
Home Games Left14
Average Attendance - %2,778 - 92.61%
Average Income per Game$115,232
Year to Date Revenue$3,111,252

Expense

Pro Players Total Salaries$108,525,000
Farm Players Total Salaries$2,700,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($13,462,500)
Pro Year To Date Expenses$78,941,264
Farm Year To Date Expenses$3,214,072
Pro Salary Cap To Date$77,105,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,351,858
Farm Estimated Season Revenue$1,613,242
Pro Remaining Season Days51
Pro Expenses Per Days$578,255
Pro Estimated Expenses$29,491,005
Farm Remaining Season Days51
Farm Expenses Per Days$27,083
Farm Estimated Expenses$1,381,233
Estimated Season Expenses$30,872,238
Season Salary Cap$95,062,500
Estimate Under Maximum Salary Cap of $95,500,000$437,500
Estimate Over Minimum Salary Cap of $70,600,000 $24,462,500
Current Bank Account$17,920,213
Projected Bank Account$13,013,075

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (3)
Alex Ovechkin (1 Way Contract) $9,500,000 (2)
Brayden Point (1 Way Contract) $9,500,000 (5)
Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Pavel Buchnevich (1 Way Contract) $8,000,000 (6)
Jonas Brodin (1 Way Contract) $6,000,000 (3)
Matt Roy (1 Way Contract) $5,750,000 (5)
Esa Lindell (1 Way Contract) $5,250,000 (5)
Samuel Girard (1 Way Contract) $5,000,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (6)
Karel Vejmelka (1 Way Contract) $4,750,000 (5)
Ryan O'Reilly (1 Way Contract) $4,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $4,300,000 (1)
Warren Foegele (1 Way Contract) $3,500,000 (2)
Cole Sillinger (1 Way Contract) $2,250,000 (1)
Jake Allen (1 Way Contract) $1,800,000 (5)
Jarred Tinordi $1,000,000 (3)
Tyler Motte $1,000,000 (3)
Vinni Lettieri $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 2025 : $108,525,000
Year 2026 : $102,561,000
Year 2027 : $74,925,000
Year 2028 : $52,675,000
Salary Average Commitment
Year 2025 : $108,525,000
Year 2026 : $101,975,000
Year 2027 : $70,675,000
Year 2028 : $48,425,000
Salary Cap with 1 Way Contract
Year 2025 : $108,525,000
Year 2026 : $101,975,000
Year 2027 : $70,675,000
Year 2028 : $48,425,000

Farm Players Salaries

Yaniv Perets $100,000 (3)
Tim Gettinger $100,000 (3)
C.J. Smith $100,000 (3)
Dysin Mayo $100,000 (3)
Emil Andrae $100,000 (3)
Henri Nikkanen $100,000 (3)
Mike Hardman $100,000 (3)
Montana Onyebuchi $100,000 (3)
Noah Gregor $100,000 (3)
Pavol Regenda $100,000 (3)
Reilly Walsh $100,000 (3)
Rhett Gardner $100,000 (3)
Riley Stillman $100,000 (3)
Ty Emberson $100,000 (3)
Benjamin Kraws $100,000 (3)
Cam McDonald $100,000 (3)
Dawson Barteaux $100,000 (3)
Felix Unger Sorum $100,000 (1)
Grant Gabriele $100,000 (3)
Jackson Blake $100,000 (9)
Justin Ertel $100,000 (1)
Oscar Eklind $100,000 (3)
Simon Robertsson $100,000 (1)
Victor Mancini $100,000 (3)
Felix Sandstrom $100,000 (3)
Ales Stezka $100,000 (3)
Brandon Scanlin $100,000 (3)
Total Farm Players27
Salary Commitment
Year 2025 : $2,700,000
Year 2026 : $2,812,000
Year 2027 : $2,812,000
Year 2028 : $512,000
Salary Average Commitment
Year 2025 : $3,066,222
Year 2026 : $2,766,222
Year 2027 : $2,766,222
Year 2028 : $466,222

Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 6000 - $100 - 5,739 - 95.65%
Level 2: 5000 - $60 - 4,628 - 92.57%
Level 3: 2000 - $35 - 1,906 - 95.31%
Level 4: 4000 - $25 - 3,781 - 94.53%
Luxury : 1000 - $200 - 935 - 93.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,860 - 93.01%
Farm Level 2: 1000 - $15 - 925 - 92.50%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,991 - 94.39%
Average Income per Game$1,751,942
Year to Date Revenue$47,302,422
Farm
Home Games Left14
Average Attendance - %2,785 - 92.84%
Average Income per Game$115,316
Year to Date Revenue$3,113,521

Expense

Pro Players Total Salaries$93,050,000
Farm Players Total Salaries$3,000,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$66,870,309
Farm Year To Date Expenses$3,418,099
Pro Salary Cap To Date$64,982,282
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,527,182
Farm Estimated Season Revenue$1,614,418
Pro Remaining Season Days51
Pro Expenses Per Days$497,656
Pro Estimated Expenses$25,380,456
Farm Remaining Season Days51
Farm Expenses Per Days$28,646
Farm Estimated Expenses$1,460,946
Estimated Season Expenses$26,841,402
Season Salary Cap$95,050,000
Estimate Under Maximum Salary Cap of $95,500,000$450,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,450,000
Current Bank Account$30,127,535
Projected Bank Account$29,427,733

Pro Players Salaries

Evan Bouchard (1 Way Contract) $10,500,000 (4)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (5)
Linus Ullmark (1 Way Contract) $8,250,000 (4)
Juraj Slafkovsky (1 Way Contract) $7,600,000 (8)
Mason McTavish $7,000,000 (6)
Nick Schmaltz (1 Way Contract) $5,850,000 (6)
Yegor Sharangovich (1 Way Contract) $5,750,000 (5)
Kaiden Guhle (1 Way Contract) $5,500,000 (6)
Trent Frederic (1 Way Contract) $3,850,000 (8)
Joel Edmundson (1 Way Contract) $3,850,000 (3)
Simon Holmstrom (1 Way Contract) $3,625,000 (2)
Sean Walker (1 Way Contract) $3,600,000 (4)
Tommy Novak (1 Way Contract) $3,500,000 (2)
Eeli Tolvanen (1 Way Contract) $3,475,000 (1)
Anton Forsberg (1 Way Contract) $2,250,000 (2)
Ryan Lomberg (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $2,000,000
Kevin Stenlund (1 Way Contract) $2,000,000 (1)
Michael Carcone $1,000,000 (3)
Erik Brannstrom $1,000,000 (3)
Emil Bemstrom $1,000,000 (3)
Haydn Fleury $950,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $93,050,000
Year 2026 : $87,744,000
Year 2027 : $77,419,000
Year 2028 : $70,569,000
Salary Average Commitment
Year 2025 : $93,050,000
Year 2026 : $85,575,000
Year 2027 : $75,250,000
Year 2028 : $68,400,000
Salary Cap with 1 Way Contract
Year 2025 : $93,050,000
Year 2026 : $85,575,000
Year 2027 : $75,250,000
Year 2028 : $68,400,000

Farm Players Salaries

Arber Xhekaj $130,000 (1)
Will Cranley $100,000 (3)
Kyle Capobianco $100,000 (3)
Albert Johansson $100,000 (3)
Callahan Burke $100,000 (3)
Curtis Douglas $100,000 (3)
Darren Brady $100,000 (3)
Dylan Coghlan $100,000 (3)
Gustav Olofsson $100,000 (3)
Jack Finley $100,000 (1)
Jakob Pelletier $100,000 (3)
John Leonard $100,000 (3)
John Stevens $100,000 (3)
Joseph Cecconi $100,000 (3)
Linus Karlsson $100,000 (3)
Lucas Johansen $100,000 (3)
Ozzy Wiesblatt $100,000 (3)
Pierrick Dube $100,000 (3)
Roman Ahcan $100,000 (3)
Vincent Arseneau $100,000 (3)
William Trudeau $100,000 (1)
Florian Xhekaj $100,000 (1)
Kyle Looft $100,000 (3)
Owen Beck $100,000 (1)
Domenic DiVincentiis $100,000 (1)
Adam Erne $100,000 (3)
Ty Young $92,500 (3)
Matthew Poitras $92,500 (1)
Tristan Broz $92,500 (2)
Carter George $92,500 (3)
Total Farm Players30
Salary Commitment
Year 2025 : $3,000,000
Year 2026 : $2,277,500
Year 2027 : $2,185,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,000,000
Year 2026 : $2,277,500
Year 2027 : $2,185,000
Year 2028 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,649 - 94.15%
Level 2: 5000 - $60 - 4,727 - 94.54%
Level 3: 2000 - $35 - 1,902 - 95.08%
Level 4: 4000 - $25 - 3,812 - 95.30%
Luxury : 1000 - $200 - 932 - 93.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.12%
Farm Level 2: 1000 - $15 - 935 - 93.46%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17,021 - 94.56%
Average Income per Game$1,747,268
Year to Date Revenue$54,165,313
Farm
Home Games Left10
Average Attendance - %2,817 - 93.90%
Average Income per Game$116,658
Year to Date Revenue$3,616,397

Expense

Pro Players Total Salaries$91,300,000
Farm Players Total Salaries$2,295,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,233,875
Farm Year To Date Expenses$3,054,375
Pro Salary Cap To Date$65,973,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,472,682
Farm Estimated Season Revenue$1,166,580
Pro Remaining Season Days51
Pro Expenses Per Days$488,542
Pro Estimated Expenses$24,915,642
Farm Remaining Season Days51
Farm Expenses Per Days$24,974
Farm Estimated Expenses$1,273,674
Estimated Season Expenses$26,189,316
Season Salary Cap$91,300,000
Estimate Under Maximum Salary Cap of $95,500,000$4,200,000
Estimate Over Minimum Salary Cap of $70,600,000 $20,700,000
Current Bank Account$36,493,460
Projected Bank Account$28,943,406

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (5)
Adam Fox (1 Way Contract) $9,500,000 (4)
Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (5)
Neal Pionk (1 Way Contract) $7,000,000 (6)
Phillip Danault (1 Way Contract) $5,500,000 (2)
Brett Pesce (1 Way Contract) $5,500,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (2)
Jordan Eberle (1 Way Contract) $4,750,000 (1)
Ryan Hartman (1 Way Contract) $4,000,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (2)
Jesper Wallstedt (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $2,000,000
Vitek Vanecek (1 Way Contract) $1,500,000 (1)
Rocco Grimaldi $1,000,000 (3)
Evgenii Dadonov $1,000,000 (1)
Shakir Mukhamadullin $1,000,000 (3)
Derek Ryan $1,000,000 (3)
Alex Alexeyev $1,000,000 (3)
Cam Dineen $1,000,000 (3)
Caleb Jones $1,000,000 (3)
Anthony Richard $1,000,000 (3)
Anders Bjork $1,000,000 (3)
Kevin Korchinski $925,000 (1)
Total Pro Players24
Salary Commitment
Year 2025 : $91,300,000
Year 2026 : $83,125,000
Year 2027 : $63,750,000
Year 2028 : $46,250,000
Salary Average Commitment
Year 2025 : $91,300,000
Year 2026 : $83,125,000
Year 2027 : $63,750,000
Year 2028 : $46,250,000
Salary Cap with 1 Way Contract
Year 2025 : $91,300,000
Year 2026 : $83,125,000
Year 2027 : $63,750,000
Year 2028 : $46,250,000

Farm Players Salaries

Connor Dewar $110,000 (1)
Victor Ostman $100,000 (3)
Tristan Lennox $100,000 (1)
CJ Suess $100,000 (3)
Graeme Clarke $100,000 (3)
Guillaume Brisebois $100,000 (3)
Isak Rosen $100,000 (1)
Jake Bischoff $100,000 (3)
Luke Philp $100,000 (3)
Martin Chromiak $100,000 (3)
Samuel Knazko $100,000 (3)
Anton Johansson $100,000 (1)
Dyllan Gill $100,000 (1)
Ethan Frisch $100,000 (3)
Jacob Doty $100,000 (3)
Joshua Roy $100,000 (1)
Justin Lee $100,000 (3)
Otto Stenberg $100,000 (1)
Stanislav Svozil $100,000 (1)
William Stromgren $100,000 (1)
Carson Meyer $100,000 (3)
Tory Dello $92,500 (1)
Drew Commesso $92,500 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,295,000
Year 2026 : $1,200,000
Year 2027 : $1,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,295,000
Year 2026 : $1,200,000
Year 2027 : $1,200,000
Year 2028 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,724 - 95.39%
Level 2: 5000 - $60 - 4,725 - 94.50%
Level 3: 2000 - $35 - 1,901 - 95.04%
Level 4: 4000 - $25 - 3,805 - 95.12%
Luxury : 1000 - $200 - 935 - 93.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,888 - 94.38%
Farm Level 2: 1000 - $15 - 937 - 93.69%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,089 - 94.94%
Average Income per Game$1,758,709
Year to Date Revenue$51,002,571
Farm
Home Games Left12
Average Attendance - %2,825 - 94.15%
Average Income per Game$116,976
Year to Date Revenue$3,392,291

Expense

Pro Players Total Salaries$89,925,000
Farm Players Total Salaries$2,295,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,829,168
Farm Year To Date Expenses$3,156,200
Pro Salary Cap To Date$62,600,123
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,104,512
Farm Estimated Season Revenue$1,403,707
Pro Remaining Season Days51
Pro Expenses Per Days$481,380
Pro Estimated Expenses$24,550,380
Farm Remaining Season Days51
Farm Expenses Per Days$24,974
Farm Estimated Expenses$1,273,674
Estimated Season Expenses$25,824,054
Season Salary Cap$89,925,000
Estimate Under Maximum Salary Cap of $95,500,000$5,575,000
Estimate Over Minimum Salary Cap of $70,600,000 $19,325,000
Current Bank Account$36,409,494
Projected Bank Account$33,093,659

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (5)
Mikhail Sergachev (1 Way Contract) $8,500,000 (5)
Jason Robertson (1 Way Contract) $7,750,000 (1)
Bowen Byram (1 Way Contract) $6,250,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (2)
Tyler Toffoli (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Ryan McLeod (1 Way Contract) $5,000,000 (4)
Jack McBain (1 Way Contract) $4,250,000 (5)
Henri Jokiharju (1 Way Contract) $3,000,000 (3)
Evan Rodrigues (1 Way Contract) $3,000,000 (2)
Cam Talbot (1 Way Contract) $2,500,000 (1)
Sam Steel (1 Way Contract) $2,100,000 (2)
Taylor Raddysh (1 Way Contract) $1,500,000 (2)
Michael Kesselring $1,400,000 (1)
Zach Bogosian $1,250,000 (1)
James van Riemsdyk $1,000,000 (1)
Rafael Harvey-Pinard $1,000,000 (3)
Jacob MacDonald $1,000,000 (3)
Hudson Fasching $1,000,000 (3)
Elmer Soderblom $1,000,000 (3)
Dominic Toninato $1,000,000 (3)
Laurent Dauphin $1,000,000 (3)
Michael McCarron $925,000 (1)
Total Pro Players25
Salary Commitment
Year 2025 : $89,925,000
Year 2026 : $75,100,000
Year 2027 : $56,250,000
Year 2028 : $41,250,000
Salary Average Commitment
Year 2025 : $89,925,000
Year 2026 : $75,100,000
Year 2027 : $56,250,000
Year 2028 : $41,250,000
Salary Cap with 1 Way Contract
Year 2025 : $89,925,000
Year 2026 : $75,100,000
Year 2027 : $56,250,000
Year 2028 : $41,250,000

Farm Players Salaries

Trent Miner $100,000 (3)
Shane Bowers $100,000 (3)
Clark Bishop $100,000 (3)
Jack Rathbone $100,000 (3)
Jake Gaudet $100,000 (3)
Kole Lind $100,000 (3)
Matthew Kessel $100,000 (3)
Nate Sucese $100,000 (3)
Riley Sutter $100,000 (3)
Ronnie Attard $100,000 (3)
Ryan Suzuki $100,000 (3)
Tristen Nielsen $100,000 (3)
Matt Tomkins $100,000 (3)
Tyler Madden $100,000 (3)
Amadeus Lombardi $100,000 (1)
Christian Kyrou $100,000 (1)
Cole McWard $100,000 (3)
Kirill Kudryavtsev $100,000 (1)
Patrik Koch $100,000 (3)
Ryan Winterton $100,000 (1)
Ryan Fanti $100,000 (3)
Austin Strand $100,000 (3)
Stephen Halliday $95,000 (1)
Total Farm Players23
Salary Commitment
Year 2025 : $2,295,000
Year 2026 : $1,800,000
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,295,000
Year 2026 : $1,800,000
Year 2027 : $1,800,000
Year 2028 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $100 - 5,734 - 95.57%
Level 2: 5000 - $60 - 4,717 - 94.33%
Level 3: 2000 - $35 - 1,863 - 93.17%
Level 4: 4000 - $25 - 3,774 - 94.34%
Luxury : 1000 - $200 - 946 - 94.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.14%
Farm Level 2: 1000 - $15 - 895 - 89.51%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %17,035 - 94.64%
Average Income per Game$1,759,718
Year to Date Revenue$54,551,258
Farm
Home Games Left10
Average Attendance - %2,738 - 91.26%
Average Income per Game$113,767
Year to Date Revenue$3,526,766

Expense

Pro Players Total Salaries$93,070,955
Farm Players Total Salaries$2,800,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,257,786
Farm Year To Date Expenses$3,352,051
Pro Salary Cap To Date$68,380,289
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,597,180
Farm Estimated Season Revenue$1,137,666
Pro Remaining Season Days51
Pro Expenses Per Days$497,765
Pro Estimated Expenses$25,386,015
Farm Remaining Season Days51
Farm Expenses Per Days$27,604
Farm Estimated Expenses$1,407,804
Estimated Season Expenses$26,793,819
Season Salary Cap$93,070,955
Estimate Under Maximum Salary Cap of $95,500,000$2,429,045
Estimate Over Minimum Salary Cap of $70,600,000 $22,470,955
Current Bank Account$34,468,187
Projected Bank Account$26,409,214

Pro Players Salaries

Noah Dobson (1 Way Contract) $9,500,000 (8)
Ivan Provorov (1 Way Contract) $8,500,000 (7)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Jordan Kyrou (1 Way Contract) $8,125,000 (5)
Matthew Knies (1 Way Contract) $7,750,000 (6)
Alexis Lafreniere (1 Way Contract) $7,450,000 (7)
Nico Hischier (1 Way Contract) $7,250,000 (2)
Jaccob Slavin (1 Way Contract) $6,395,955 (8)
Brian Dumoulin (1 Way Contract) $4,000,000 (3)
Connor Zary $3,900,000 (3)
Tyson Foerster (1 Way Contract) $3,750,000 (2)
J.J. Moser (1 Way Contract) $3,375,000 (1)
Mason Appleton (1 Way Contract) $2,900,000 (2)
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
David Kampf (1 Way Contract) $2,400,000 (2)
Brandon Saad (1 Way Contract) $2,000,000 (1)
Tomas Tatar $1,000,000 (3)
Tyson Barrie $1,000,000 (3)
Simon Edvinsson $925,000 (1)
Devon Levi $925,000 (2)
Marcus Johansson $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $93,070,955
Year 2026 : $85,845,955
Year 2027 : $65,870,955
Year 2028 : $55,970,955
Salary Average Commitment
Year 2025 : $93,070,956
Year 2026 : $85,845,956
Year 2027 : $65,870,956
Year 2028 : $55,970,956
Salary Cap with 1 Way Contract
Year 2025 : $93,070,955
Year 2026 : $85,845,955
Year 2027 : $65,870,955
Year 2028 : $55,970,955

Farm Players Salaries

Mitchell Weeks $100,000 (3)
Dylan Garand $100,000 (3)
Brad Hunt $100,000 (3)
Dominik Shine $100,000 (3)
Gustav Lindstrom $100,000 (3)
Jonah Gadjovich $100,000 (3)
Justin Sourdif $100,000 (3)
Maxence Guenette $100,000 (3)
Mikko Kokkonen $100,000 (3)
Thomas Bordeleau $100,000 (3)
Tyler Tucker $100,000 (3)
Aku Raty $100,000 (3)
Alex Swetlikoff $100,000 (3)
Antti Tuomisto $100,000 (3)
Bradley Marek $100,000 (3)
Brett Harrison $100,000 (1)
Domenick Fensore $100,000 (3)
Ethan Edwards $100,000 (3)
Joakim Ryan $100,000 (3)
Joey Keane $100,000 (3)
Lleyton Moore $100,000 (3)
Lleyton Roed $100,000 (3)
Mikael Pyyhtia $100,000 (3)
Noah Ostlund $100,000 (1)
Ryder Rolston $100,000 (3)
Akira Schmid $100,000 (3)
Dylan Ferguson $100,000 (3)
Anthony Angello $100,000 (3)
Total Farm Players28
Salary Commitment
Year 2025 : $2,800,000
Year 2026 : $2,600,000
Year 2027 : $2,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,800,000
Year 2026 : $2,600,000
Year 2027 : $2,600,000
Year 2028 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,704 - 95.06%
Level 2: 5000 - $60 - 4,739 - 94.79%
Level 3: 2000 - $35 - 1,925 - 96.26%
Level 4: 4000 - $25 - 3,809 - 95.22%
Luxury : 1000 - $200 - 949 - 94.94%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,842 - 92.10%
Farm Level 2: 1000 - $15 - 928 - 92.83%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,127 - 95.15%
Average Income per Game$1,762,534
Year to Date Revenue$49,350,964
Farm
Home Games Left13
Average Attendance - %2,770 - 92.34%
Average Income per Game$114,453
Year to Date Revenue$3,204,685

Expense

Pro Players Total Salaries$89,824,999
Farm Players Total Salaries$2,807,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,984,982
Farm Year To Date Expenses$3,330,485
Pro Salary Cap To Date$65,796,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,912,948
Farm Estimated Season Revenue$1,487,889
Pro Remaining Season Days51
Pro Expenses Per Days$480,859
Pro Estimated Expenses$24,523,809
Farm Remaining Season Days51
Farm Expenses Per Days$27,643
Farm Estimated Expenses$1,409,793
Estimated Season Expenses$25,933,602
Season Salary Cap$89,824,999
Estimate Under Maximum Salary Cap of $95,500,000$5,675,001
Estimate Over Minimum Salary Cap of $70,600,000 $19,224,999
Current Bank Account$21,240,182
Projected Bank Account$19,707,417

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Mark Stone (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (5)
Cam Fowler (1 Way Contract) $6,500,000 (1)
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
Brad Marchand (1 Way Contract) $5,250,000 (6)
J.T. Compher (1 Way Contract) $5,100,000 (3)
Jared McCann (1 Way Contract) $5,000,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Jason Zucker (1 Way Contract) $4,750,000 (2)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Radko Gudas (1 Way Contract) $4,000,000 (1)
Justin Holl (1 Way Contract) $3,400,000 (1)
Michael Rasmussen (1 Way Contract) $3,200,000 (3)
Vincent Desharnais (1 Way Contract) $2,000,000 (1)
Simon Benoit $1,350,000 (2)
Daniil Tarasov $1,050,000 (1)
Luke Kunin $1,000,000 (3)
Curtis Lazar $1,000,000 (3)
Zach Aston-Reese $1,000,000 (3)
Daniel Sprong $999,999 (1)
Jan Rutta $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,824,999
Year 2026 : $55,350,000
Year 2027 : $25,250,000
Year 2028 : $13,950,000
Salary Average Commitment
Year 2025 : $89,824,999
Year 2026 : $55,350,000
Year 2027 : $25,250,000
Year 2028 : $13,950,000
Salary Cap with 1 Way Contract
Year 2025 : $89,824,999
Year 2026 : $55,350,000
Year 2027 : $25,250,000
Year 2028 : $13,950,000

Farm Players Salaries

Kurtis MacDermid $115,000 (2)
William Rousseau $100,000 (1)
Georgi Romanov $100,000 (3)
Arshdeep Bains $100,000 (3)
Austin Wagner $100,000 (3)
Blade Jenkins $100,000 (3)
Declan Chisholm $100,000 (3)
Dennis Cesana $100,000 (3)
Drew Callin $100,000 (3)
Ethan Prow $100,000 (3)
Fredrik Karlstrom $100,000 (3)
Jack Studnicka $100,000 (3)
Jonathan Gruden $100,000 (3)
Kyle Criscuolo $100,000 (3)
Lukas Cormier $100,000 (3)
Mac Hollowell $100,000 (3)
Samuel Fagemo $100,000 (3)
William Dufour $100,000 (3)
Akito Hirose $100,000 (3)
Jeremie Biakabutuka $100,000 (3)
Marshall Warren $100,000 (3)
Nikolai Kovalenko $100,000 (3)
Riese Gaber $100,000 (3)
Ville Ottavainen $100,000 (3)
Mads Sogaard $100,000 (3)
Damian Clara $100,000 (1)
Angus Crookshank $100,000 (3)
Jack Peart $92,500 (2)
Total Farm Players28
Salary Commitment
Year 2025 : $2,807,500
Year 2026 : $2,607,500
Year 2027 : $2,400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,807,500
Year 2026 : $2,607,500
Year 2027 : $2,400,000
Year 2028 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,750 - 95.83%
Level 2: 5000 - $60 - 4,676 - 93.51%
Level 3: 2000 - $35 - 1,886 - 94.32%
Level 4: 4000 - $25 - 3,826 - 95.66%
Luxury : 1000 - $200 - 962 - 96.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.30%
Farm Level 2: 1000 - $15 - 921 - 92.09%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %17,100 - 95.00%
Average Income per Game$1,765,911
Year to Date Revenue$52,977,333
Farm
Home Games Left11
Average Attendance - %2,807 - 93.56%
Average Income per Game$116,538
Year to Date Revenue$3,496,146

Expense

Pro Players Total Salaries$66,354,521
Farm Players Total Salaries$2,970,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,312,500
Pro Year To Date Expenses$53,032,805
Farm Year To Date Expenses$3,466,075
Pro Salary Cap To Date$51,196,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,425,022
Farm Estimated Season Revenue$1,281,920
Pro Remaining Season Days51
Pro Expenses Per Days$358,617
Pro Estimated Expenses$18,289,467
Farm Remaining Season Days51
Farm Expenses Per Days$28,490
Farm Estimated Expenses$1,452,990
Estimated Season Expenses$19,742,457
Season Salary Cap$70,667,021
Estimate Under Maximum Salary Cap of $95,500,000$24,832,979
Estimate Over Minimum Salary Cap of $70,600,000 $67,021
Current Bank Account$49,974,599
Projected Bank Account$50,939,084

Pro Players Salaries

Jack Hughes (1 Way Contract) $8,000,000 (5)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Elvis Merzlikins (1 Way Contract) $5,400,000 (2)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Andrew Mangiapane (1 Way Contract) $3,600,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Connor Clifton (1 Way Contract) $3,333,333 (1)
Ridly Greig (1 Way Contract) $3,250,000 (4)
Scott Laughton (1 Way Contract) $3,000,000 (4)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Joel Armia (1 Way Contract) $2,500,000 (2)
Danton Heinen (1 Way Contract) $2,250,000 (1)
-1 Way Contract Salary Cap : $2,250,000
Sam Lafferty (1 Way Contract) $2,000,000 (1)
Jonatan Berggren (1 Way Contract) $1,825,000 (1)
Austin Watson $1,000,000 (3)
Troy Stecher $1,000,000 (3)
Hardy Haman Aktell $1,000,000 (3)
Andreas Athanasiou $999,999 (1)
Adam Fantilli $950,000 (1)
Eric Comrie $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $66,354,521
Year 2026 : $47,784,189
Year 2027 : $29,784,189
Year 2028 : $18,213,000
Salary Average Commitment
Year 2025 : $66,701,771
Year 2026 : $47,668,439
Year 2027 : $29,668,439
Year 2028 : $18,097,250
Salary Cap with 1 Way Contract
Year 2025 : $66,354,521
Year 2026 : $47,321,189
Year 2027 : $29,321,189
Year 2028 : $17,750,000

Farm Players Salaries

Luke Cavallin $100,000 (3)
Elias D. Pettersson $100,000 (1)
Joe Hicketts $100,000 (3)
Nolan Foote $100,000 (3)
Philippe Myers $100,000 (3)
Ryan O'Rourke $100,000 (3)
Isaac Ratcliffe $100,000 (3)
Tyson Jost $100,000 (3)
Walker Duehr $100,000 (3)
Anton Wahlberg $100,000 (1)
Pheonix Copley $100,000 (3)
Chase Bradley $100,000 (3)
Jake Lucchini $100,000 (3)
Joseph Blandisi $100,000 (3)
Jakub Brabenec $100,000 (1)
Jonathan Lekkerimaki $100,000 (1)
Jonathan McDonald $100,000 (3)
Justin Robidas $100,000 (1)
Lucas Ciona $100,000 (1)
Matt Savoie $100,000 (1)
Nate Danielson $100,000 (1)
Rodwin Dionicio $100,000 (1)
Dustin Tokarski $100,000 (3)
Dennis Gilbert $100,000 (3)
Logan Shaw $100,000 (3)
Artyom Levshunov $97,500 (2)
Mavrik Bourque $95,000 (1)
Simon Nemec $92,500 (1)
Dustin Wolf $92,500 (1)
Alex Steeves $92,500 (1)
Total Farm Players30
Salary Commitment
Year 2025 : $2,970,000
Year 2026 : $1,697,500
Year 2027 : $1,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,970,000
Year 2026 : $1,697,500
Year 2027 : $1,600,000
Year 2028 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $100 - 5,591 - 93.18%
Level 2: 5000 - $60 - 4,760 - 95.20%
Level 3: 2000 - $35 - 1,890 - 94.52%
Level 4: 4000 - $25 - 3,810 - 95.24%
Luxury : 1000 - $200 - 950 - 95.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,853 - 92.66%
Farm Level 2: 1000 - $15 - 922 - 92.23%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,001 - 94.45%
Average Income per Game$1,746,338
Year to Date Revenue$43,658,438
Farm
Home Games Left16
Average Attendance - %2,775 - 92.52%
Average Income per Game$114,895
Year to Date Revenue$2,872,382

Expense

Pro Players Total Salaries$99,489,279
Farm Players Total Salaries$2,605,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($4,625,000)
Pro Year To Date Expenses$75,269,208
Farm Year To Date Expenses$3,289,515
Pro Salary Cap To Date$73,240,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,941,400
Farm Estimated Season Revenue$1,838,324
Pro Remaining Season Days51
Pro Expenses Per Days$531,194
Pro Estimated Expenses$27,090,894
Farm Remaining Season Days51
Farm Expenses Per Days$26,589
Farm Estimated Expenses$1,356,039
Estimated Season Expenses$28,446,933
Season Salary Cap$94,864,279
Estimate Under Maximum Salary Cap of $95,500,000$635,721
Estimate Over Minimum Salary Cap of $70,600,000 $24,264,279
Current Bank Account$17,972,097
Projected Bank Account$19,304,888

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (2)
Steven Stamkos (1 Way Contract) $8,000,000 (3)
Alex DeBrincat (1 Way Contract) $7,875,000 (2)
Quinn Hughes (1 Way Contract) $7,850,000 (2)
Trevor Zegras (1 Way Contract) $5,750,000 (6)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Christian Dvorak (1 Way Contract) $5,400,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (4)
Kevin Lankinen (1 Way Contract) $4,500,000 (5)
John Tavares (1 Way Contract) $4,389,279 (4)
Jonathan Drouin (1 Way Contract) $4,000,000 (2)
Ryan Donato (1 Way Contract) $4,000,000 (4)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Alexandre Carrier (1 Way Contract) $3,750,000 (2)
Barrett Hayton (1 Way Contract) $2,650,000 (1)
Connor Ingram (1 Way Contract) $1,950,000 (1)
Teddy Blueger (1 Way Contract) $1,800,000 (1)
Ryan Reaves $1,350,000 (1)
Darren Raddysh $975,000 (1)
Connor Bedard $950,000 (1)
Ryan Suter $925,000 (1)
Zack Bolduc $925,000 (1)
Total Pro Players23
Salary Commitment
Year 2025 : $99,489,279
Year 2026 : $85,247,279
Year 2027 : $50,817,279
Year 2028 : $42,817,279
Salary Average Commitment
Year 2025 : $99,704,279
Year 2026 : $88,179,279
Year 2027 : $52,254,279
Year 2028 : $44,254,279
Salary Cap with 1 Way Contract
Year 2025 : $99,489,279
Year 2026 : $87,964,279
Year 2027 : $52,039,279
Year 2028 : $44,039,279

Farm Players Salaries

Kyle Burroughs $110,000 (1)
Hunter Miska $100,000 (3)
Hayden Hodgson $100,000 (3)
Alex Beaucage $100,000 (3)
Andrew Perrott $100,000 (3)
Antonio Stranges $100,000 (3)
Brett Seney $100,000 (3)
Chase Wouters $100,000 (3)
Colin White $100,000 (3)
Colton Poolman $100,000 (3)
Dennis Cholowski $100,000 (3)
Ethen Frank $100,000 (3)
Glenn Gawdin $100,000 (3)
Jacob Bernard-Docker $100,000 (3)
Spencer Martin $100,000 (3)
Matt Kiersted $100,000 (3)
Carl Berglund $100,000 (3)
Max Lajoie $100,000 (3)
Maxim Groshev $100,000 (3)
Nico Myatovic $100,000 (1)
Parker Ford $100,000 (3)
Ty Gallagher $100,000 (1)
Devin Cooley $100,000 (3)
Malcolm Subban $100,000 (3)
A.J. Greer $100,000 (3)
Hunter McDonald $95,000 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,605,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,605,000
Year 2026 : $2,200,000
Year 2027 : $2,200,000
Year 2028 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 6000 - $100 - 5,594 - 93.24%
Level 2: 5000 - $60 - 4,718 - 94.35%
Level 3: 2000 - $35 - 1,899 - 94.93%
Level 4: 4000 - $25 - 3,799 - 94.99%
Luxury : 1000 - $200 - 925 - 92.52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,853 - 92.63%
Farm Level 2: 1000 - $15 - 921 - 92.10%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,935 - 94.08%
Average Income per Game$1,735,858
Year to Date Revenue$52,075,734
Farm
Home Games Left11
Average Attendance - %2,774 - 92.45%
Average Income per Game$114,837
Year to Date Revenue$3,445,104

Expense

Pro Players Total Salaries$89,842,857
Farm Players Total Salaries$2,803,750
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,544,345
Farm Year To Date Expenses$3,239,197
Pro Salary Cap To Date$64,591,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,094,436
Farm Estimated Season Revenue$1,263,205
Pro Remaining Season Days51
Pro Expenses Per Days$480,952
Pro Estimated Expenses$24,528,552
Farm Remaining Season Days51
Farm Expenses Per Days$27,624
Farm Estimated Expenses$1,408,824
Estimated Season Expenses$25,937,376
Season Salary Cap$89,842,857
Estimate Under Maximum Salary Cap of $95,500,000$5,657,143
Estimate Over Minimum Salary Cap of $70,600,000 $19,242,857
Current Bank Account$35,737,296
Projected Bank Account$30,157,561

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Jake Guentzel (1 Way Contract) $9,000,000 (5)
Mika Zibanejad (1 Way Contract) $8,500,000 (5)
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Brayden Schenn (1 Way Contract) $6,500,000 (3)
Ryan Pulock (1 Way Contract) $6,150,000 (5)
Anton Lundell (1 Way Contract) $5,000,000 (5)
Pavel Zacha (1 Way Contract) $4,750,000 (2)
Cody Ceci (1 Way Contract) $4,500,000 (4)
Garnet Hathaway (1 Way Contract) $2,400,000 (2)
Braden Schneider (1 Way Contract) $2,200,000 (5)
Noel Acciari (1 Way Contract) $2,000,000 (4)
Erik Gustafsson (1 Way Contract) $2,000,000 (1)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (2)
Nick Bjugstad (1 Way Contract) $1,750,000 (2)
Alex Lyon (1 Way Contract) $1,500,000 (2)
Oskar Sundqvist (1 Way Contract) $1,500,000 (1)
Colin Blackwell $1,000,000 (3)
Brendan Smith $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $89,842,857
Year 2026 : $82,878,000
Year 2027 : $70,478,000
Year 2028 : $54,820,000
Salary Average Commitment
Year 2025 : $89,842,857
Year 2026 : $85,417,857
Year 2027 : $73,017,857
Year 2028 : $53,875,000
Salary Cap with 1 Way Contract
Year 2025 : $89,842,857
Year 2026 : $85,417,857
Year 2027 : $73,017,857
Year 2028 : $53,875,000

Farm Players Salaries

Brayden Pachal $118,750 (2)
Talyn Boyko $100,000 (1)
Bradly Nadeau $100,000 (2)
Alexander Petrovic $100,000 (3)
Danil Gushchin $100,000 (3)
Ethan Bear $100,000 (3)
Jan Mysak $100,000 (3)
Nikolai Knyzhov $100,000 (3)
Nils Aman $100,000 (3)
Olle Lycksell $100,000 (3)
Raphael Lavoie $100,000 (3)
Scott Harrington $100,000 (3)
Travis Barron $100,000 (3)
Brett Berard $100,000 (1)
Dalton Smith $100,000 (3)
Gabriel Seger $100,000 (3)
Garrett Pyke $100,000 (3)
Jack Millar $100,000 (3)
Maksymilian Szuber $100,000 (3)
Matt Stienburg $100,000 (3)
Maximus Wanner $100,000 (1)
Nikita Prishchepov $100,000 (1)
Samuel Johannesson $100,000 (3)
Clay Stevenson $100,000 (3)
Olivier Rodrigue $100,000 (3)
Alexander Holtz $100,000 (1)
Aleksei Kolosov $92,500 (1)
Justus Annunen $92,500 (1)
Total Farm Players28
Salary Commitment
Year 2025 : $2,803,750
Year 2026 : $2,118,750
Year 2027 : $1,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,803,750
Year 2026 : $2,118,750
Year 2027 : $1,900,000
Year 2028 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $100 - 5,575 - 92.91%
Level 2: 5000 - $60 - 4,713 - 94.25%
Level 3: 2000 - $35 - 1,881 - 94.07%
Level 4: 4000 - $25 - 3,809 - 95.22%
Luxury : 1000 - $200 - 938 - 93.82%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.50%
Farm Level 2: 1000 - $15 - 943 - 94.27%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,915 - 93.97%
Average Income per Game$1,735,837
Year to Date Revenue$48,603,423
Farm
Home Games Left13
Average Attendance - %2,813 - 93.76%
Average Income per Game$116,205
Year to Date Revenue$3,253,747

Expense

Pro Players Total Salaries$71,500,000
Farm Players Total Salaries$2,597,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,790,000
Pro Year To Date Expenses$57,503,109
Farm Year To Date Expenses$3,276,984
Pro Salary Cap To Date$55,443,896
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,565,875
Farm Estimated Season Revenue$1,510,668
Pro Remaining Season Days51
Pro Expenses Per Days$385,417
Pro Estimated Expenses$19,656,267
Farm Remaining Season Days51
Farm Expenses Per Days$26,549
Farm Estimated Expenses$1,353,999
Estimated Season Expenses$21,010,266
Season Salary Cap$75,290,000
Estimate Under Maximum Salary Cap of $95,500,000$20,210,000
Estimate Over Minimum Salary Cap of $70,600,000 $4,690,000
Current Bank Account$41,077,077
Projected Bank Account$44,143,354

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (5)
Ondrej Palat (1 Way Contract) $6,000,000 (2)
Nicolas Hague (1 Way Contract) $5,500,000 (4)
Tristan Jarry (1 Way Contract) $5,375,000 (3)
Mikael Backlund (1 Way Contract) $4,500,000 (1)
Brenden Dillon (1 Way Contract) $4,000,000 (2)
Noah Cates (1 Way Contract) $4,000,000 (4)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (3)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Eetu Luostarinen (1 Way Contract) $3,000,000 (2)
Luke Schenn (1 Way Contract) $2,750,000 (1)
Alexandre Texier (1 Way Contract) $2,100,000 (4)
Connor McMichael (1 Way Contract) $2,100,000 (6)
Morgan Barron (1 Way Contract) $1,850,000 (2)
Carl Grundstrom (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $1,800,000
Jake Bean (1 Way Contract) $1,750,000 (1)
Jesper Boqvist (1 Way Contract) $1,500,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (1)
Kasperi Kapanen $1,300,000 (1)
Oskar Back $1,000,000 (3)
Jack Campbell $1,000,000 (3)
Jimmy Vesey $1,000,000 (3)
Jacob Bryson $1,000,000 (3)
Shane Wright $925,000 (2)
Jiri Kulich $925,000 (2)
Logan Mailloux $925,000 (1)
Total Pro Players26
Salary Commitment
Year 2025 : $71,500,000
Year 2026 : $61,218,000
Year 2027 : $43,018,000
Year 2028 : $26,743,000
Salary Average Commitment
Year 2025 : $75,007,334
Year 2026 : $60,482,334
Year 2027 : $42,282,334
Year 2028 : $26,007,334
Salary Cap with 1 Way Contract
Year 2025 : $71,500,000
Year 2026 : $56,975,000
Year 2027 : $38,775,000
Year 2028 : $22,500,000

Farm Players Salaries

Magnus Chrona $100,000 (3)
Jan Bednar $100,000 (3)
Cedric Pare $100,000 (3)
Cole Clayton $100,000 (3)
Cole Schwindt $100,000 (3)
Jack Ahcan $100,000 (3)
Jack St. Ivany $100,000 (3)
John Hayden $100,000 (3)
Max Jones $100,000 (1)
Peter DiLiberatore $100,000 (3)
Sheldon Dries $100,000 (3)
Steven Santini $100,000 (3)
Tyce Thompson $100,000 (3)
Ben King $100,000 (3)
Brendan Furry $100,000 (3)
David Reinbacher $100,000 (1)
Elias Salomonsson $100,000 (1)
Jack Becker $100,000 (3)
Jagger Firkus $100,000 (1)
Jesse Pulkkinen $100,000 (1)
Noah Warren $100,000 (1)
Samuel Honzek $100,000 (1)
Ty Mueller $100,000 (1)
Erik Portillo $100,000 (3)
Akil Thomas $100,000 (3)
Konsta Helenius $97,500 (2)
Total Farm Players26
Salary Commitment
Year 2025 : $2,597,500
Year 2026 : $1,797,500
Year 2027 : $1,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,597,500
Year 2026 : $1,797,500
Year 2027 : $1,700,000
Year 2028 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $100 - 5,587 - 93.11%
Level 2: 5000 - $60 - 4,632 - 92.65%
Level 3: 2000 - $35 - 1,900 - 94.99%
Level 4: 4000 - $25 - 3,791 - 94.77%
Luxury : 1000 - $200 - 949 - 94.90%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.45%
Farm Level 2: 1000 - $15 - 919 - 91.93%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,859 - 93.66%
Average Income per Game$1,734,012
Year to Date Revenue$48,552,343
Farm
Home Games Left13
Average Attendance - %2,788 - 92.94%
Average Income per Game$115,638
Year to Date Revenue$3,237,871

Expense

Pro Players Total Salaries$65,991,667
Farm Players Total Salaries$3,097,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$51,002,592
Farm Year To Date Expenses$3,367,644
Pro Salary Cap To Date$49,143,739
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,542,159
Farm Estimated Season Revenue$1,503,297
Pro Remaining Season Days51
Pro Expenses Per Days$356,727
Pro Estimated Expenses$18,193,077
Farm Remaining Season Days51
Farm Expenses Per Days$29,154
Farm Estimated Expenses$1,486,854
Estimated Season Expenses$19,679,931
Season Salary Cap$70,741,667
Estimate Under Maximum Salary Cap of $95,500,000$24,758,333
Estimate Over Minimum Salary Cap of $70,600,000 $141,667
Current Bank Account$47,419,978
Projected Bank Account$51,785,503

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Philipp Grubauer (1 Way Contract) $5,900,000 (2)
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
Morgan Frost (1 Way Contract) $4,375,000 (2)
Nick Jensen (1 Way Contract) $4,050,000 (1)
Nino Niederreiter (1 Way Contract) $4,000,000 (2)
Viktor Arvidsson (1 Way Contract) $4,000,000 (1)
Barclay Goodrow (1 Way Contract) $3,641,667 (2)
Carson Soucy (1 Way Contract) $3,250,000 (1)
Stefan Noesen (1 Way Contract) $2,750,000 (2)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Corey Perry (1 Way Contract) $2,000,000 (1)
Sean Kuraly (1 Way Contract) $1,850,000 (2)
Justin Danforth (1 Way Contract) $1,800,000 (2)
Nicolas Deslauriers (1 Way Contract) $1,750,000 (1)
Justin Barron $1,150,000 (1)
Mike Reilly $1,100,000 (1)
Calvin Pickard $1,000,000 (1)
Devin Shore $1,000,000 (3)
Calvin de Haan $1,000,000 (3)
Logan Cooley $950,000 (1)
Logan Brown $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $65,991,667
Year 2026 : $40,316,667
Year 2027 : $4,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $65,991,667
Year 2026 : $40,316,667
Year 2027 : $4,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $65,991,667
Year 2026 : $40,316,667
Year 2027 : $4,500,000
Year 2028 : $0

Farm Players Salaries

Tye Kartye $125,000 (2)
Kenneth Appleby $100,000 (3)
Jesper Vikman $100,000 (3)
Grigori Denisenko $100,000 (3)
Jake Massie $100,000 (3)
Jon Merrill $100,000 (3)
Josh Dunne $100,000 (3)
Lukas Rousek $100,000 (3)
Nathan Bastian $100,000 (3)
Nikita Alexandrov $100,000 (3)
Noel Gunler $100,000 (3)
Rasmus Asplund $100,000 (3)
Robert Hagg $100,000 (3)
Tristen Robins $100,000 (3)
Ville Koivunen $100,000 (1)
Calle Odelius $100,000 (1)
Case McCarthy $100,000 (3)
David Spacek $100,000 (1)
Jordan Dumais $100,000 (1)
Matthew Maggio $100,000 (1)
Travis Mitchell $100,000 (3)
Ty Nelson $100,000 (1)
Uvis Balinskis $100,000 (3)
Zach Metsa $100,000 (3)
Oscar Dansk $100,000 (3)
Remi Poirier $100,000 (3)
Alex Barre-Boulet $100,000 (3)
Ivan Miroshnichenko $95,000 (1)
Oliver Kapanen $92,500 (2)
Sam Colangelo $92,500 (2)
Connor Corcoran $92,500 (1)
Total Farm Players31
Salary Commitment
Year 2025 : $3,097,500
Year 2026 : $2,310,000
Year 2027 : $2,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,097,500
Year 2026 : $2,310,000
Year 2027 : $2,000,000
Year 2028 : $0

Sharks

Sharks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillon
Level 1: 6000 - $100 - 5,728 - 95.46%
Level 2: 5000 - $60 - 4,758 - 95.15%
Level 3: 2000 - $35 - 1,929 - 96.44%
Level 4: 4000 - $25 - 3,764 - 94.11%
Luxury : 1000 - $200 - 943 - 94.32%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.10%
Farm Level 2: 1000 - $15 - 937 - 93.65%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,122 - 95.12%
Average Income per Game$1,764,398
Year to Date Revenue$45,874,355
Farm
Home Games Left15
Average Attendance - %2,839 - 94.62%
Average Income per Game$117,702
Year to Date Revenue$3,060,264

Expense

Pro Players Total Salaries$95,898,571
Farm Players Total Salaries$2,500,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,906,529
Farm Year To Date Expenses$3,164,523
Pro Salary Cap To Date$68,694,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,465,974
Farm Estimated Season Revenue$1,765,537
Pro Remaining Season Days51
Pro Expenses Per Days$512,493
Pro Estimated Expenses$26,137,143
Farm Remaining Season Days51
Farm Expenses Per Days$26,042
Farm Estimated Expenses$1,328,142
Estimated Season Expenses$27,465,285
Season Salary Cap$95,898,571
Estimate Under Maximum Salary Cap of $95,500,000-$398,571
Estimate Over Minimum Salary Cap of $70,600,000 $25,298,571
Current Bank Account$14,863,567
Projected Bank Account$15,629,793

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Bo Horvat (1 Way Contract) $8,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (6)
Brady Tkachuk (1 Way Contract) $8,205,714 (3)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Martin Necas (1 Way Contract) $6,500,000 (6)
Nikita Zadorov (1 Way Contract) $5,000,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Dylan DeMelo (1 Way Contract) $4,900,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (2)
Mattias Samuelsson (1 Way Contract) $4,285,714 (5)
Pius Suter (1 Way Contract) $4,125,000 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (2)
Ilya Lyubushkin (1 Way Contract) $3,250,000 (2)
Colton Sissons (1 Way Contract) $2,857,143 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (1)
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
Samuel Ersson $1,450,000 (1)
John Beecher $1,000,000 (3)
Adam Edstrom $1,000,000 (3)
William Wallinder $925,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $95,898,571
Year 2026 : $86,148,428
Year 2027 : $70,473,428
Year 2028 : $50,367,714
Salary Average Commitment
Year 2025 : $96,217,154
Year 2026 : $86,385,011
Year 2027 : $70,710,011
Year 2028 : $50,604,297
Salary Cap with 1 Way Contract
Year 2025 : $95,898,571
Year 2026 : $86,066,428
Year 2027 : $70,391,428
Year 2028 : $50,285,714

Farm Players Salaries

Garin Bjorklund $100,000 (3)
Matthew Phillips $100,000 (3)
Brandon Gignac $100,000 (3)
Cole Guttman $100,000 (3)
Daniel Walcott $100,000 (3)
Danila Klimovich $100,000 (1)
Elliot Desnoyers $100,000 (3)
Givani Smith $100,000 (3)
Kevin Gravel $100,000 (3)
Kevin Labanc $100,000 (3)
Louie Belpedio $100,000 (3)
Mackenzie MacEachern $100,000 (3)
Milos Kelemen $100,000 (3)
Jordan Papirny $100,000 (3)
Parker Wotherspoon $100,000 (3)
Tyler Wotherspoon $100,000 (3)
Wyatt Newpower $100,000 (3)
Aidan McDonough $100,000 (3)
Bryan Yoon $100,000 (3)
Ethan Samson $100,000 (1)
Justin Pearson $100,000 (3)
Mason Millman $100,000 (3)
Tyler Boucher $100,000 (1)
Jiri Patera $100,000 (3)
Aatu Raty $100,000 (1)
Total Farm Players25
Salary Commitment
Year 2025 : $2,500,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,500,000
Year 2026 : $2,100,000
Year 2027 : $2,100,000
Year 2028 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,748 - 95.80%
Level 2: 5000 - $60 - 4,768 - 95.35%
Level 3: 2000 - $35 - 1,910 - 95.51%
Level 4: 4000 - $25 - 3,764 - 94.10%
Luxury : 1000 - $200 - 939 - 93.88%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,818 - 90.89%
Farm Level 2: 1000 - $15 - 924 - 92.36%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,129 - 95.16%
Average Income per Game$1,766,007
Year to Date Revenue$45,916,169
Farm
Home Games Left15
Average Attendance - %2,741 - 91.38%
Average Income per Game$113,116
Year to Date Revenue$2,941,024

Expense

Pro Players Total Salaries$101,150,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value($6,000,000)
Pro Year To Date Expenses$76,028,239
Farm Year To Date Expenses$3,225,492
Pro Salary Cap To Date$74,192,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,490,098
Farm Estimated Season Revenue$1,696,745
Pro Remaining Season Days51
Pro Expenses Per Days$539,844
Pro Estimated Expenses$27,532,044
Farm Remaining Season Days51
Farm Expenses Per Days$26,458
Farm Estimated Expenses$1,349,358
Estimated Season Expenses$28,881,402
Season Salary Cap$95,150,000
Estimate Under Maximum Salary Cap of $95,500,000$350,000
Estimate Over Minimum Salary Cap of $70,600,000 $24,550,000
Current Bank Account$19,603,462
Projected Bank Account$18,908,903

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,000,000 (8)
Igor Shesterkin (1 Way Contract) $11,500,000 (8)
Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Mathew Barzal (1 Way Contract) $9,150,000 (5)
Jakob Chychrun (1 Way Contract) $9,000,000 (8)
Mark Scheifele (1 Way Contract) $8,500,000 (5)
Thomas Chabot (1 Way Contract) $8,000,000 (3)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Alex Vlasic (1 Way Contract) $4,600,000 (5)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Sam Montembeault (1 Way Contract) $3,150,000 (2)
Zach Whitecloud (1 Way Contract) $2,750,000 (3)
Drew O'Connor (1 Way Contract) $2,500,000 (2)
Kiefer Sherwood (1 Way Contract) $1,500,000 (4)
Lars Eller $1,250,000 (1)
Dmitry Kulikov $1,150,000 (3)
Brock McGinn $1,000,000 (3)
Matt Coronato $1,000,000 (1)
William Eklund $925,000 (4)
Alec Martinez $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $101,150,000
Year 2026 : $104,609,000
Year 2027 : $98,959,000
Year 2028 : $86,059,000
Salary Average Commitment
Year 2025 : $104,656,250
Year 2026 : $101,481,250
Year 2027 : $95,831,250
Year 2028 : $82,931,250
Salary Cap with 1 Way Contract
Year 2025 : $101,150,000
Year 2026 : $97,975,000
Year 2027 : $92,325,000
Year 2028 : $79,425,000

Farm Players Salaries

Alex Belzile $100,000 (3)
Michael Houser $100,000 (3)
Brian Pinho $100,000 (3)
Casey Fitzgerald $100,000 (3)
Jakub Vrana $100,000 (3)
Jeffrey Viel $100,000 (3)
Marshall Rifai $100,000 (3)
Matt Pietroniro $100,000 (3)
Michael Milne $100,000 (1)
Nathan Legare $100,000 (3)
Ole Bjorgvik-Holm $100,000 (3)
Scott Reedy $100,000 (3)
Ty Smith $100,000 (3)
Ville Heinola $100,000 (3)
Vincent Iorio $100,000 (1)
Atley Calvert $100,000 (1)
Isaiah George $100,000 (1)
Jacob Gaucher $100,000 (3)
Jake Livingstone $100,000 (3)
Jere Innala $100,000 (3)
Oskar Pettersson $100,000 (1)
Sam Morton $100,000 (3)
Louis Domingue $100,000 (3)
Seamus Casey $95,000 (2)
Colton Dach $92,500 (2)
Nico Daws $92,500 (1)
Total Farm Players26
Salary Commitment
Year 2025 : $2,580,000
Year 2026 : $1,987,500
Year 2027 : $1,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,580,000
Year 2026 : $1,987,500
Year 2027 : $1,800,000
Year 2028 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,644 - 94.06%
Level 2: 5000 - $60 - 4,664 - 93.28%
Level 3: 2000 - $35 - 1,889 - 94.43%
Level 4: 4000 - $25 - 3,771 - 94.28%
Luxury : 1000 - $200 - 945 - 94.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,838 - 91.89%
Farm Level 2: 1000 - $15 - 926 - 92.59%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,913 - 93.96%
Average Income per Game$1,742,630
Year to Date Revenue$52,278,893
Farm
Home Games Left11
Average Attendance - %2,764 - 92.12%
Average Income per Game$114,184
Year to Date Revenue$3,425,531

Expense

Pro Players Total Salaries$70,050,000
Farm Players Total Salaries$2,280,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$52,012,956
Farm Year To Date Expenses$3,135,457
Pro Salary Cap To Date$50,082,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,168,927
Farm Estimated Season Revenue$1,256,028
Pro Remaining Season Days51
Pro Expenses Per Days$377,865
Pro Estimated Expenses$19,271,115
Farm Remaining Season Days51
Farm Expenses Per Days$24,896
Farm Estimated Expenses$1,269,696
Estimated Season Expenses$20,540,811
Season Salary Cap$75,550,000
Estimate Under Maximum Salary Cap of $95,500,000$19,950,000
Estimate Over Minimum Salary Cap of $70,600,000 $4,950,000
Current Bank Account$50,556,011
Projected Bank Account$50,440,155

Pro Players Salaries

Dougie Hamilton (1 Way Contract) $9,000,000 (3)
JJ Peterka (1 Way Contract) $7,700,000 (5)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Ryan Graves (1 Way Contract) $4,500,000 (4)
Michael Bunting (1 Way Contract) $4,500,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (1)
Nick Leddy (1 Way Contract) $4,000,000 (1)
Mathew Dumba (1 Way Contract) $3,750,000 (1)
Gustav Nyquist (1 Way Contract) $3,250,000 (1)
Connor Brown (1 Way Contract) $3,000,000 (4)
Frederik Andersen (1 Way Contract) $2,750,000 (1)
Cody Glass (1 Way Contract) $2,500,000 (2)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (1)
Nicholas Robertson (1 Way Contract) $1,825,000 (1)
Jonas Johansson $1,250,000 (2)
Matt Benning $1,250,000 (1)
Joseph LaBate $1,000,000 (3)
Josh Brown $1,000,000 (2)
Mark Jankowski $1,000,000 (1)
Matt Luff $1,000,000 (3)
Michael Pezzetta $1,000,000 (3)
Pat Maroon $1,000,000 (3)
Zachary L'Heureux $1,000,000 (1)
Alex Turcotte $925,000 (2)
Total Pro Players25
Salary Commitment
Year 2025 : $70,050,000
Year 2026 : $33,875,000
Year 2027 : $28,200,000
Year 2028 : $15,200,000
Salary Average Commitment
Year 2025 : $70,050,000
Year 2026 : $33,875,000
Year 2027 : $28,200,000
Year 2028 : $15,200,000
Salary Cap with 1 Way Contract
Year 2025 : $70,050,000
Year 2026 : $33,875,000
Year 2027 : $28,200,000
Year 2028 : $15,200,000

Farm Players Salaries

Brendan Lemieux $100,000 (3)
Filip Kral $100,000 (3)
Ilya Solovyov $100,000 (3)
Jett Woo $100,000 (3)
Nate Clurman $100,000 (3)
Nikita Pavlychev $100,000 (3)
Danny Katic $100,000 (3)
Dylan Peterson $100,000 (3)
Gavin White $100,000 (1)
Cameron Crotty $100,000 (3)
Jakub Demek $100,000 (1)
Luke Krys $100,000 (3)
Matvey Petrov $100,000 (1)
Max Sasson $100,000 (3)
Nicolas Mattinen $100,000 (3)
Owen Pickering $100,000 (1)
Riley Duran $100,000 (3)
Stefan Matteau $100,000 (3)
Jack LaFontaine $100,000 (3)
Georgii Merkulov $100,000 (3)
Hunter Brzustewicz $95,000 (2)
Sebastian Cossa $92,500 (1)
Sergei Murashov $92,500 (3)
Total Farm Players23
Salary Commitment
Year 2025 : $2,280,000
Year 2026 : $1,787,500
Year 2027 : $1,692,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $2,280,000
Year 2026 : $1,787,500
Year 2027 : $1,692,500
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Avalanche $18,032,451 $90,885,000 $4,615,000 $20,285,000 212445
Blackhawks $38,972,677 $90,899,998 $4,600,002 $20,299,998 222446
Blue Jackets $26,947,761 $95,375,000 $125,000 $24,775,000 202848
Blues $41,459,907 $82,383,999 $13,116,001 $11,783,999 232548
Bruins $49,241,524 $79,077,857 $16,422,143 $8,477,857 242549
Canadiens $38,555,388 $84,358,480 $11,141,520 $13,758,480 222951
Canucks $25,914,417 $94,482,857 $1,017,143 $23,882,857 203050
Capitals $35,261,104 $75,442,875 $20,057,125 $4,842,875 223355
Devils $231,413 $94,824,999 $675,001 $24,224,999 202545
Ducks $23,541,552 $90,604,167 $4,895,833 $20,004,167 223052
Flames $36,769,894 $76,963,101 $18,536,899 $6,363,101 212748
Flyers $38,284,032 $83,539,250 $11,960,750 $12,939,250 252550
Golden Knights $35,899,218 $79,230,357 $16,269,643 $8,630,357 212546
Hurricanes $40,026,043 $79,620,000 $15,880,000 $9,020,000 232750
Islanders $31,913,365 $92,558,332 $2,941,668 $21,958,332 212647
Jets $18,535,212 $95,201,190 $298,810 $24,601,190 212950
Kings $26,369,142 $95,075,000 $425,000 $24,475,000 242347
Kraken $36,303,994 $81,995,086 $13,504,914 $11,395,086 212748
Lightning $17,920,213 $95,062,500 $437,500 $24,462,500 202747
Mammoth $30,127,535 $95,050,000 $450,000 $24,450,000 213051
Maple Leafs $36,493,460 $91,300,000 $4,200,000 $20,700,000 242347
Oilers $36,409,494 $89,925,000 $5,575,000 $19,325,000 252348
Panthers $34,468,187 $93,070,955 $2,429,045 $22,470,955 212849
Penguins $21,240,182 $89,824,999 $5,675,001 $19,224,999 222850
Predators $49,974,599 $70,667,021 $24,832,979 $67,021 223052
Rangers $17,972,097 $94,864,279 $635,721 $24,264,279 232649
Red Wings $35,737,296 $89,842,857 $5,657,143 $19,242,857 202848
Sabres $41,077,077 $75,290,000 $20,210,000 $4,690,000 262652
Senators $47,419,978 $70,741,667 $24,758,333 $141,667 223153
Sharks $14,863,567 $95,898,571 -$398,571 $25,298,571 212546
Stars $19,603,462 $95,150,000 $350,000 $24,550,000 202646
Wild $50,556,011 $75,550,000 $19,950,000 $4,950,000 252348